Highlights

[BKAWAN] QoQ Quarter Result on 2020-12-31 [#1]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 25-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2021
Quarter 31-Dec-2020  [#1]
Profit Trend QoQ -     124.67%    YoY -     85.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 6,156,606 5,399,313 4,725,944 4,436,065 4,116,154 3,822,645 3,933,221 34.78%
  QoQ % 14.03% 14.25% 6.53% 7.77% 7.68% -2.81% -
  Horiz. % 156.53% 137.27% 120.15% 112.78% 104.65% 97.19% 100.00%
PBT 891,614 979,072 690,370 524,950 329,842 529,366 111,704 298.89%
  QoQ % -8.93% 41.82% 31.51% 59.15% -37.69% 373.90% -
  Horiz. % 798.19% 876.49% 618.04% 469.95% 295.28% 473.90% 100.00%
Tax -183,274 -132,901 -137,737 -92,510 -103,026 -86,283 -84,555 67.41%
  QoQ % -37.90% 3.51% -48.89% 10.21% -19.40% -2.04% -
  Horiz. % 216.75% 157.18% 162.90% 109.41% 121.84% 102.04% 100.00%
NP 708,340 846,171 552,633 432,440 226,816 443,083 27,149 777.94%
  QoQ % -16.29% 53.12% 27.79% 90.66% -48.81% 1,532.04% -
  Horiz. % 2,609.08% 3,116.77% 2,035.56% 1,592.84% 835.45% 1,632.04% 100.00%
NP to SH 308,037 386,465 261,081 191,351 85,170 212,653 16,020 616.44%
  QoQ % -20.29% 48.02% 36.44% 124.67% -59.95% 1,227.42% -
  Horiz. % 1,922.83% 2,412.39% 1,629.72% 1,194.45% 531.65% 1,327.42% 100.00%
Tax Rate 20.56 % 13.57 % 19.95 % 17.62 % 31.23 % 16.30 % 75.70 % -58.03%
  QoQ % 51.51% -31.98% 13.22% -43.58% 91.60% -78.47% -
  Horiz. % 27.16% 17.93% 26.35% 23.28% 41.25% 21.53% 100.00%
Total Cost 5,448,266 4,553,142 4,173,311 4,003,625 3,889,338 3,379,562 3,906,072 24.81%
  QoQ % 19.66% 9.10% 4.24% 2.94% 15.08% -13.48% -
  Horiz. % 139.48% 116.57% 106.84% 102.50% 99.57% 86.52% 100.00%
Net Worth 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 10.19%
  QoQ % -1.44% 4.57% 3.31% 1.91% 0.45% 6.15% -
  Horiz. % 115.69% 117.38% 112.25% 108.66% 106.62% 106.15% 100.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 79,331 - - - 59,087 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.26% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 30.39 % - % - % - % 368.83 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 8.24% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 10.19%
  QoQ % -1.44% 4.57% 3.31% 1.91% 0.45% 6.15% -
  Horiz. % 115.69% 117.38% 112.25% 108.66% 106.62% 106.15% 100.00%
NOSH 396,026 396,350 396,656 397,246 396,400 395,708 393,915 0.36%
  QoQ % -0.08% -0.08% -0.15% 0.21% 0.17% 0.46% -
  Horiz. % 100.54% 100.62% 100.70% 100.85% 100.63% 100.46% 100.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.51 % 15.67 % 11.69 % 9.75 % 5.51 % 11.59 % 0.69 % 551.74%
  QoQ % -26.55% 34.05% 19.90% 76.95% -52.46% 1,579.71% -
  Horiz. % 1,668.12% 2,271.01% 1,694.20% 1,413.04% 798.55% 1,679.71% 100.00%
ROE 4.85 % 6.00 % 4.24 % 3.21 % 1.45 % 3.65 % 0.29 % 552.86%
  QoQ % -19.17% 41.51% 32.09% 121.38% -60.27% 1,158.62% -
  Horiz. % 1,672.41% 2,068.97% 1,462.07% 1,106.90% 500.00% 1,258.62% 100.00%
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,554.60 1,362.26 1,191.45 1,116.70 1,038.38 966.03 998.49 34.30%
  QoQ % 14.12% 14.34% 6.69% 7.54% 7.49% -3.25% -
  Horiz. % 155.70% 136.43% 119.33% 111.84% 104.00% 96.75% 100.00%
EPS 77.78 97.51 65.82 48.20 21.49 53.74 4.07 613.51%
  QoQ % -20.23% 48.15% 36.56% 124.29% -60.01% 1,220.39% -
  Horiz. % 1,911.06% 2,395.82% 1,617.20% 1,184.28% 528.01% 1,320.39% 100.00%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 15.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 16.0410 16.2624 15.5400 15.0200 14.7700 14.7300 13.9400 9.80%
  QoQ % -1.36% 4.65% 3.46% 1.69% 0.27% 5.67% -
  Horiz. % 115.07% 116.66% 111.48% 107.75% 105.95% 105.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,387.67 1,216.98 1,065.20 999.87 927.76 861.60 886.53 34.78%
  QoQ % 14.03% 14.25% 6.53% 7.77% 7.68% -2.81% -
  Horiz. % 156.53% 137.27% 120.15% 112.78% 104.65% 97.19% 100.00%
EPS 69.43 87.11 58.85 43.13 19.20 47.93 3.61 616.55%
  QoQ % -20.30% 48.02% 36.45% 124.64% -59.94% 1,227.70% -
  Horiz. % 1,923.27% 2,413.02% 1,630.19% 1,194.74% 531.86% 1,327.70% 100.00%
DPS 0.00 0.00 17.88 0.00 0.00 0.00 13.32 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.23% 0.00% 0.00% 0.00% 100.00%
NAPS 14.3186 14.5281 13.8934 13.4485 13.1965 13.1378 12.3768 10.19%
  QoQ % -1.44% 4.57% 3.31% 1.91% 0.45% 6.15% -
  Horiz. % 115.69% 117.38% 112.25% 108.66% 106.62% 106.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 20.8000 19.4000 17.8000 17.9000 15.0600 14.5000 12.1800 -
P/RPS 1.34 1.42 1.49 1.60 1.45 1.50 1.22 6.45%
  QoQ % -5.63% -4.70% -6.88% 10.34% -3.33% 22.95% -
  Horiz. % 109.84% 116.39% 122.13% 131.15% 118.85% 122.95% 100.00%
P/EPS 26.74 19.90 27.04 37.16 70.09 26.98 299.49 -79.99%
  QoQ % 34.37% -26.41% -27.23% -46.98% 159.79% -90.99% -
  Horiz. % 8.93% 6.64% 9.03% 12.41% 23.40% 9.01% 100.00%
EY 3.74 5.03 3.70 2.69 1.43 3.71 0.33 403.81%
  QoQ % -25.65% 35.95% 37.55% 88.11% -61.46% 1,024.24% -
  Horiz. % 1,133.33% 1,524.24% 1,121.21% 815.15% 433.33% 1,124.24% 100.00%
DY 0.00 0.00 1.12 0.00 0.00 0.00 1.23 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 91.06% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.30 1.19 1.15 1.19 1.02 0.98 0.87 30.67%
  QoQ % 9.24% 3.48% -3.36% 16.67% 4.08% 12.64% -
  Horiz. % 149.43% 136.78% 132.18% 136.78% 117.24% 112.64% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 18/08/21 19/05/21 25/02/21 18/11/20 19/08/20 27/05/20 -
Price 21.9000 20.1000 19.0000 17.5000 16.1200 14.7800 14.1000 -
P/RPS 1.41 1.48 1.59 1.57 1.55 1.53 1.41 -
  QoQ % -4.73% -6.92% 1.27% 1.29% 1.31% 8.51% -
  Horiz. % 100.00% 104.96% 112.77% 111.35% 109.93% 108.51% 100.00%
P/EPS 28.16 20.61 28.87 36.33 75.03 27.50 346.70 -81.22%
  QoQ % 36.63% -28.61% -20.53% -51.58% 172.84% -92.07% -
  Horiz. % 8.12% 5.94% 8.33% 10.48% 21.64% 7.93% 100.00%
EY 3.55 4.85 3.46 2.75 1.33 3.64 0.29 430.35%
  QoQ % -26.80% 40.17% 25.82% 106.77% -63.46% 1,155.17% -
  Horiz. % 1,224.14% 1,672.41% 1,193.10% 948.28% 458.62% 1,255.17% 100.00%
DY 0.00 0.00 1.05 0.00 0.00 0.00 1.06 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 99.06% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.37 1.24 1.22 1.17 1.09 1.00 1.01 22.51%
  QoQ % 10.48% 1.64% 4.27% 7.34% 9.00% -0.99% -
  Horiz. % 135.64% 122.77% 120.79% 115.84% 107.92% 99.01% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Statement by Tony Pua on Tun Mahathir's upcoming book save malaysia!
2. How well is Malaysia controlling Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
3. TOPGLOV ( 7113) The Story behind the Chart of TOP GLOVE CORP BHD KLSE Stocks Review
4. If only ATA IMS was as bold as its industry counterpart, VS Industry save malaysia!
5. Serba Dinamik - Two thirds cleared with one third being finalised. A little more to go. Pearlwhite's commentaries
6. The mispresented truth about Serba Dinamik – The mainstream medias' not so great headlines Pearlwhite's commentaries
7. [转贴] [Video:浅谈SAPURA ENERGY BHD, SAPNRG, 5218] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Serba Dinamik is ever so helpful, but the rest refuses to leave Malaysia to finalise the SIR. Pearlwhite's commentaries
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

298  294  585  1109 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.53+0.09 
 MLAB 0.03-0.005 
 SAPNRG 0.050.00 
 HSI-CI2 0.325-0.015 
 EDUSPEC 0.0150.00 
 BCMALL 0.035+0.01 
 MMAG 0.090.00 
 FOCUS-WD 0.0050.00 
 XOX 0.030.00 
 DNEX 0.775+0.01 
PARTNERS & BROKERS