Highlights

[BKAWAN] YoY Quarter Result on 2020-06-30 [#3]

Stock [BKAWAN]: BATU KAWAN BHD
Announcement Date 19-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2020
Quarter 30-Jun-2020  [#3]
Profit Trend QoQ -     1,227.42%    YoY -     318.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 5,399,313 3,822,645 3,824,675 4,472,625 5,012,875 4,043,453 3,639,128 6.79%
  YoY % 41.25% -0.05% -14.49% -10.78% 23.98% 11.11% -
  Horiz. % 148.37% 105.04% 105.10% 122.90% 137.75% 111.11% 100.00%
PBT 979,072 529,366 81,679 268,904 248,030 357,505 334,936 19.56%
  YoY % 84.95% 548.11% -69.63% 8.42% -30.62% 6.74% -
  Horiz. % 292.32% 158.05% 24.39% 80.29% 74.05% 106.74% 100.00%
Tax -132,901 -86,283 -21,578 -78,642 -93,336 -59,189 -61,669 13.64%
  YoY % -54.03% -299.87% 72.56% 15.74% -57.69% 4.02% -
  Horiz. % 215.51% 139.91% 34.99% 127.52% 151.35% 95.98% 100.00%
NP 846,171 443,083 60,101 190,262 154,694 298,316 273,267 20.71%
  YoY % 90.97% 637.23% -68.41% 22.99% -48.14% 9.17% -
  Horiz. % 309.65% 162.14% 21.99% 69.62% 56.61% 109.17% 100.00%
NP to SH 386,465 212,653 50,826 106,588 80,779 148,473 131,662 19.64%
  YoY % 81.74% 318.39% -52.32% 31.95% -45.59% 12.77% -
  Horiz. % 293.53% 161.51% 38.60% 80.96% 61.35% 112.77% 100.00%
Tax Rate 13.57 % 16.30 % 26.42 % 29.25 % 37.63 % 16.56 % 18.41 % -4.95%
  YoY % -16.75% -38.30% -9.68% -22.27% 127.23% -10.05% -
  Horiz. % 73.71% 88.54% 143.51% 158.88% 204.40% 89.95% 100.00%
Total Cost 4,553,142 3,379,562 3,764,574 4,282,363 4,858,181 3,745,137 3,365,861 5.16%
  YoY % 34.73% -10.23% -12.09% -11.85% 29.72% 11.27% -
  Horiz. % 135.27% 100.41% 111.85% 127.23% 144.34% 111.27% 100.00%
Net Worth 6,445,602 5,828,778 5,781,748 6,495,072 6,612,741 5,755,459 5,175,931 3.72%
  YoY % 10.58% 0.81% -10.98% -1.78% 14.90% 11.20% -
  Horiz. % 124.53% 112.61% 111.70% 125.49% 127.76% 111.20% 100.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 6,445,602 5,828,778 5,781,748 6,495,072 6,612,741 5,755,459 5,175,931 3.72%
  YoY % 10.58% 0.81% -10.98% -1.78% 14.90% 11.20% -
  Horiz. % 124.53% 112.61% 111.70% 125.49% 127.76% 111.20% 100.00%
NOSH 396,350 395,708 397,371 401,426 404,449 405,885 407,874 -0.48%
  YoY % 0.16% -0.42% -1.01% -0.75% -0.35% -0.49% -
  Horiz. % 97.17% 97.02% 97.42% 98.42% 99.16% 99.51% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.67 % 11.59 % 1.57 % 4.25 % 3.09 % 7.38 % 7.51 % 13.03%
  YoY % 35.20% 638.22% -63.06% 37.54% -58.13% -1.73% -
  Horiz. % 208.66% 154.33% 20.91% 56.59% 41.15% 98.27% 100.00%
ROE 6.00 % 3.65 % 0.88 % 1.64 % 1.22 % 2.58 % 2.54 % 15.39%
  YoY % 64.38% 314.77% -46.34% 34.43% -52.71% 1.57% -
  Horiz. % 236.22% 143.70% 34.65% 64.57% 48.03% 101.57% 100.00%
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1,362.26 966.03 962.49 1,114.18 1,239.43 996.20 892.22 7.30%
  YoY % 41.02% 0.37% -13.61% -10.11% 24.42% 11.65% -
  Horiz. % 152.68% 108.27% 107.88% 124.88% 138.92% 111.65% 100.00%
EPS 97.51 53.74 12.79 26.55 19.97 36.58 32.28 20.21%
  YoY % 81.45% 320.17% -51.83% 32.95% -45.41% 13.32% -
  Horiz. % 302.08% 166.48% 39.62% 82.25% 61.86% 113.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 16.2624 14.7300 14.5500 16.1800 16.3500 14.1800 12.6900 4.22%
  YoY % 10.40% 1.24% -10.07% -1.04% 15.30% 11.74% -
  Horiz. % 128.15% 116.08% 114.66% 127.50% 128.84% 111.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1,216.98 861.60 862.06 1,008.11 1,129.88 911.37 820.24 6.79%
  YoY % 41.25% -0.05% -14.49% -10.78% 23.98% 11.11% -
  Horiz. % 148.37% 105.04% 105.10% 122.90% 137.75% 111.11% 100.00%
EPS 87.11 47.93 11.46 24.02 18.21 33.47 29.68 19.64%
  YoY % 81.74% 318.24% -52.29% 31.91% -45.59% 12.77% -
  Horiz. % 293.50% 161.49% 38.61% 80.93% 61.35% 112.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 14.5281 13.1378 13.0318 14.6396 14.9048 12.9725 11.6663 3.72%
  YoY % 10.58% 0.81% -10.98% -1.78% 14.90% 11.20% -
  Horiz. % 124.53% 112.61% 111.70% 125.49% 127.76% 111.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 19.4000 14.5000 16.7000 17.9000 18.9000 17.8000 18.2200 -
P/RPS 1.42 1.50 1.74 1.61 1.52 1.79 2.04 -5.85%
  YoY % -5.33% -13.79% 8.07% 5.92% -15.08% -12.25% -
  Horiz. % 69.61% 73.53% 85.29% 78.92% 74.51% 87.75% 100.00%
P/EPS 19.90 26.98 130.56 67.41 94.63 48.66 56.44 -15.94%
  YoY % -26.24% -79.34% 93.68% -28.76% 94.47% -13.78% -
  Horiz. % 35.26% 47.80% 231.33% 119.44% 167.66% 86.22% 100.00%
EY 5.03 3.71 0.77 1.48 1.06 2.06 1.77 19.00%
  YoY % 35.58% 381.82% -47.97% 39.62% -48.54% 16.38% -
  Horiz. % 284.18% 209.60% 43.50% 83.62% 59.89% 116.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.19 0.98 1.15 1.11 1.16 1.26 1.44 -3.13%
  YoY % 21.43% -14.78% 3.60% -4.31% -7.94% -12.50% -
  Horiz. % 82.64% 68.06% 79.86% 77.08% 80.56% 87.50% 100.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 19/08/20 20/08/19 14/08/18 15/08/17 17/08/16 19/08/15 -
Price 20.1000 14.7800 16.0000 17.2800 19.0000 17.9600 17.8200 -
P/RPS 1.48 1.53 1.66 1.55 1.53 1.80 2.00 -4.89%
  YoY % -3.27% -7.83% 7.10% 1.31% -15.00% -10.00% -
  Horiz. % 74.00% 76.50% 83.00% 77.50% 76.50% 90.00% 100.00%
P/EPS 20.61 27.50 125.09 65.08 95.13 49.10 55.20 -15.13%
  YoY % -25.05% -78.02% 92.21% -31.59% 93.75% -11.05% -
  Horiz. % 37.34% 49.82% 226.61% 117.90% 172.34% 88.95% 100.00%
EY 4.85 3.64 0.80 1.54 1.05 2.04 1.81 17.84%
  YoY % 33.24% 355.00% -48.05% 46.67% -48.53% 12.71% -
  Horiz. % 267.96% 201.10% 44.20% 85.08% 58.01% 112.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.24 1.00 1.10 1.07 1.16 1.27 1.40 -2.00%
  YoY % 24.00% -9.09% 2.80% -7.76% -8.66% -9.29% -
  Horiz. % 88.57% 71.43% 78.57% 76.43% 82.86% 90.71% 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!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

508  404  597  777 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER-WB 0.01+0.005 
 KANGER 0.05-0.005 
 BRAHIMS 0.24-0.22 
 JADI 0.12-0.005 
 SERBADK 0.38-0.005 
 HIBISCS 0.945+0.03 
 HSI-CIG 0.12+0.02 
 CEKD 0.955+0.105 
 ARMADA 0.535+0.015 
 KNM 0.2250.00 
PARTNERS & BROKERS