[BKAWAN] QoQ Quarter Result on 31-Mar-2022 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- -4.29%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 6,988,313 7,218,613 7,249,852 6,654,578 7,100,886 6,156,606 5,399,313 18.70%
PBT 633,021 755,802 807,513 860,783 1,020,980 891,614 979,072 -25.16%
Tax -125,624 -215,492 -158,032 -190,945 -296,383 -183,274 -132,901 -3.67%
NP 507,397 540,310 649,481 669,838 724,597 708,340 846,171 -28.82%
-
NP to SH 235,304 222,785 304,296 316,536 330,729 308,037 386,465 -28.09%
-
Tax Rate 19.85% 28.51% 19.57% 22.18% 29.03% 20.56% 13.57% -
Total Cost 6,480,916 6,678,303 6,600,371 5,984,740 6,376,289 5,448,266 4,553,142 26.45%
-
Net Worth 7,421,011 7,674,367 7,304,576 7,124,395 6,671,755 6,352,653 6,445,602 9.82%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 78,849 - - - -
Div Payout % - - - 24.91% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 7,421,011 7,674,367 7,304,576 7,124,395 6,671,755 6,352,653 6,445,602 9.82%
NOSH 443,665 443,665 443,665 443,665 443,665 443,665 443,665 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.26% 7.48% 8.96% 10.07% 10.20% 11.51% 15.67% -
ROE 3.17% 2.90% 4.17% 4.44% 4.96% 4.85% 6.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1,775.91 1,832.46 1,839.80 1,687.91 1,800.24 1,554.60 1,362.26 19.27%
EPS 59.80 56.55 77.22 80.29 83.85 77.78 97.51 -27.75%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 18.8587 19.4815 18.5369 18.0708 16.9145 16.041 16.2624 10.34%
Adjusted Per Share Value based on latest NOSH - 443,665
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1,778.82 1,837.44 1,845.39 1,693.87 1,807.47 1,567.11 1,374.35 18.70%
EPS 59.89 56.71 77.46 80.57 84.18 78.41 98.37 -28.10%
DPS 0.00 0.00 0.00 20.07 0.00 0.00 0.00 -
NAPS 18.8896 19.5345 18.5932 18.1346 16.9824 16.1702 16.4068 9.82%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 22.30 20.00 23.08 26.30 22.70 20.80 19.40 -
P/RPS 1.26 1.09 1.25 1.56 1.26 1.34 1.42 -7.64%
P/EPS 37.29 35.36 29.89 32.76 27.07 26.74 19.90 51.82%
EY 2.68 2.83 3.35 3.05 3.69 3.74 5.03 -34.20%
DY 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
P/NAPS 1.18 1.03 1.25 1.46 1.34 1.30 1.19 -0.55%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 17/08/22 24/05/22 16/02/22 23/11/21 18/08/21 -
Price 21.66 21.44 23.98 27.50 25.74 21.90 20.10 -
P/RPS 1.22 1.17 1.30 1.63 1.43 1.41 1.48 -12.05%
P/EPS 36.22 37.91 31.05 34.25 30.70 28.16 20.61 45.47%
EY 2.76 2.64 3.22 2.92 3.26 3.55 4.85 -31.25%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 1.15 1.10 1.29 1.52 1.52 1.37 1.24 -4.88%

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