[BKAWAN] QoQ Quarter Result on 30-Sep-2020 [#4]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
18-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- -59.95%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 5,399,313 4,725,944 4,436,065 4,116,154 3,822,645 3,933,221 4,206,104 18.13%
PBT 979,072 690,370 524,950 329,842 529,366 111,704 293,752 123.29%
Tax -132,901 -137,737 -92,510 -103,026 -86,283 -84,555 -76,365 44.73%
NP 846,171 552,633 432,440 226,816 443,083 27,149 217,387 147.65%
-
NP to SH 386,465 261,081 191,351 85,170 212,653 16,020 103,432 140.98%
-
Tax Rate 13.57% 19.95% 17.62% 31.23% 16.30% 75.70% 26.00% -
Total Cost 4,553,142 4,173,311 4,003,625 3,889,338 3,379,562 3,906,072 3,988,717 9.23%
-
Net Worth 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 9.58%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 79,331 - - - 59,087 - -
Div Payout % - 30.39% - - - 368.83% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 6,445,602 6,164,034 5,966,635 5,854,828 5,828,778 5,491,174 5,619,081 9.58%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 435,951 1.17%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 15.67% 11.69% 9.75% 5.51% 11.59% 0.69% 5.17% -
ROE 6.00% 4.24% 3.21% 1.45% 3.65% 0.29% 1.84% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,362.26 1,191.45 1,116.70 1,038.38 966.03 998.49 1,071.91 17.34%
EPS 97.51 65.82 48.20 21.49 53.74 4.07 26.36 139.37%
DPS 0.00 20.00 0.00 0.00 0.00 15.00 0.00 -
NAPS 16.2624 15.54 15.02 14.77 14.73 13.94 14.32 8.85%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,374.35 1,202.95 1,129.16 1,047.73 973.02 1,001.17 1,070.63 18.13%
EPS 98.37 66.46 48.71 21.68 54.13 4.08 26.33 140.96%
DPS 0.00 20.19 0.00 0.00 0.00 15.04 0.00 -
NAPS 16.4068 15.69 15.1876 14.903 14.8367 13.9773 14.3029 9.58%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 19.40 17.80 17.90 15.06 14.50 12.18 17.44 -
P/RPS 1.42 1.49 1.60 1.45 1.50 1.22 1.63 -8.79%
P/EPS 19.90 27.04 37.16 70.09 26.98 299.49 66.16 -55.14%
EY 5.03 3.70 2.69 1.43 3.71 0.33 1.51 123.20%
DY 0.00 1.12 0.00 0.00 0.00 1.23 0.00 -
P/NAPS 1.19 1.15 1.19 1.02 0.98 0.87 1.22 -1.64%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 18/08/21 19/05/21 25/02/21 18/11/20 19/08/20 27/05/20 17/02/20 -
Price 20.10 19.00 17.50 16.12 14.78 14.10 16.22 -
P/RPS 1.48 1.59 1.57 1.55 1.53 1.41 1.51 -1.33%
P/EPS 20.61 28.87 36.33 75.03 27.50 346.70 61.53 -51.80%
EY 4.85 3.46 2.75 1.33 3.64 0.29 1.63 107.01%
DY 0.00 1.05 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 1.24 1.22 1.17 1.09 1.00 1.01 1.13 6.39%

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