[BKAWAN] QoQ Annualized Quarter Result on 30-Jun-2021 [#3]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- 23.61%
YoY- 152.6%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 27,510,928 28,403,544 20,717,928 19,415,096 18,324,018 17,744,260 16,078,124 43.10%
PBT 3,763,526 4,083,920 3,086,006 2,925,856 2,430,640 2,099,800 1,264,664 107.03%
Tax -974,656 -1,185,532 -546,422 -484,197 -460,494 -370,040 -350,229 97.97%
NP 2,788,870 2,898,388 2,539,584 2,441,658 1,970,146 1,729,760 914,435 110.44%
-
NP to SH 1,294,530 1,322,916 1,146,934 1,118,529 904,864 765,404 417,275 112.85%
-
Tax Rate 25.90% 29.03% 17.71% 16.55% 18.95% 17.62% 27.69% -
Total Cost 24,722,058 25,505,156 18,178,344 16,973,437 16,353,872 16,014,500 15,163,689 38.56%
-
Net Worth 7,124,395 6,671,755 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 13.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 157,699 - 79,205 105,693 158,662 - 59,460 91.71%
Div Payout % 12.18% - 6.91% 9.45% 17.53% - 14.25% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 7,124,395 6,671,755 6,352,653 6,445,602 6,164,034 5,966,635 5,854,828 13.99%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 10.14% 10.20% 12.26% 12.58% 10.75% 9.75% 5.69% -
ROE 18.17% 19.83% 18.05% 17.35% 14.68% 12.83% 7.13% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6,978.06 7,200.98 5,231.46 4,898.47 4,619.62 4,466.82 4,056.04 43.62%
EPS 328.36 335.40 289.61 282.21 228.12 192.80 105.27 113.63%
DPS 40.00 0.00 20.00 26.67 40.00 0.00 15.00 92.41%
NAPS 18.0708 16.9145 16.041 16.2624 15.54 15.02 14.77 14.40%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6,200.82 6,402.01 4,669.71 4,376.06 4,130.14 3,999.46 3,623.93 43.10%
EPS 291.78 298.18 258.51 252.11 203.95 172.52 94.05 112.86%
DPS 35.54 0.00 17.85 23.82 35.76 0.00 13.40 91.71%
NAPS 16.058 15.0378 14.3186 14.5281 13.8934 13.4485 13.1965 13.99%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 26.30 22.70 20.80 19.40 17.80 17.90 15.06 -
P/RPS 0.38 0.32 0.40 0.40 0.39 0.40 0.37 1.79%
P/EPS 8.01 6.77 7.18 6.87 7.80 9.29 14.31 -32.10%
EY 12.48 14.77 13.92 14.55 12.82 10.76 6.99 47.22%
DY 1.52 0.00 0.96 1.37 2.25 0.00 1.00 32.23%
P/NAPS 1.46 1.34 1.30 1.19 1.15 1.19 1.02 27.03%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 16/02/22 23/11/21 18/08/21 19/05/21 25/02/21 18/11/20 -
Price 27.50 25.74 21.90 20.10 19.00 17.50 16.12 -
P/RPS 0.39 0.36 0.42 0.41 0.41 0.39 0.40 -1.67%
P/EPS 8.38 7.67 7.56 7.12 8.33 9.08 15.31 -33.11%
EY 11.94 13.03 13.22 14.04 12.01 11.01 6.53 49.58%
DY 1.45 0.00 0.91 1.33 2.11 0.00 0.93 34.49%
P/NAPS 1.52 1.52 1.37 1.24 1.22 1.17 1.09 24.84%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment