[BKAWAN] QoQ 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- 48.02%
YoY- 81.74%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
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 6,654,578 7,100,886 6,156,606 5,399,313 4,725,944 4,436,065 4,116,154 37.78%
PBT 860,783 1,020,980 891,614 979,072 690,370 524,950 329,842 89.66%
Tax -190,945 -296,383 -183,274 -132,901 -137,737 -92,510 -103,026 50.93%
NP 669,838 724,597 708,340 846,171 552,633 432,440 226,816 105.97%
-
NP to SH 316,536 330,729 308,037 386,465 261,081 191,351 85,170 140.12%
-
Tax Rate 22.18% 29.03% 20.56% 13.57% 19.95% 17.62% 31.23% -
Total Cost 5,984,740 6,376,289 5,448,266 4,553,142 4,173,311 4,003,625 3,889,338 33.31%
-
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 78,849 - - - 79,331 - - -
Div Payout % 24.91% - - - 30.39% - - -
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 10.07% 10.20% 11.51% 15.67% 11.69% 9.75% 5.51% -
ROE 4.44% 4.96% 4.85% 6.00% 4.24% 3.21% 1.45% -
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 1,687.91 1,800.24 1,554.60 1,362.26 1,191.45 1,116.70 1,038.38 38.28%
EPS 80.29 83.85 77.78 97.51 65.82 48.20 21.49 140.97%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
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 1,693.87 1,807.47 1,567.11 1,374.35 1,202.95 1,129.16 1,047.73 37.78%
EPS 80.57 84.18 78.41 98.37 66.46 48.71 21.68 140.11%
DPS 20.07 0.00 0.00 0.00 20.19 0.00 0.00 -
NAPS 18.1346 16.9824 16.1702 16.4068 15.69 15.1876 14.903 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 1.56 1.26 1.34 1.42 1.49 1.60 1.45 5.00%
P/EPS 32.76 27.07 26.74 19.90 27.04 37.16 70.09 -39.80%
EY 3.05 3.69 3.74 5.03 3.70 2.69 1.43 65.77%
DY 0.76 0.00 0.00 0.00 1.12 0.00 0.00 -
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 1.63 1.43 1.41 1.48 1.59 1.57 1.55 3.41%
P/EPS 34.25 30.70 28.16 20.61 28.87 36.33 75.03 -40.74%
EY 2.92 3.26 3.55 4.85 3.46 2.75 1.33 69.00%
DY 0.73 0.00 0.00 0.00 1.05 0.00 0.00 -
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