[BKAWAN] YoY Cumulative Quarter Result on 30-Jun-2023 [#3]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

24-Aug-2023

Admission Sponsor

Sponsor

Financial Year

30-Sep-2023

Quarter

30-Jun-2023 [#3]

Profit Trend

QoQ- 23.3%

YoY- -53.95%

Quarter Report

BKB FY2023 Q3 QR report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	18,649,870	21,005,316	14,561,322	11,961,970	12,123,259	14,643,989	16,246,730	2.32%
YoY %	-11.21%	44.25%	21.73%	-1.33%	-17.21%	-9.87%	-	-
Horiz. %	114.79%	129.29%	89.63%	73.63%	74.62%	90.13%	100.00%	-
PBT	1,092,969	2,689,276	2,194,392	934,822	663,256	1,078,109	1,199,534	-1.53%
YoY %	-59.36%	22.55%	134.74%	40.94%	-38.48%	-10.12%	-	-
Horiz. %	91.12%	224.19%	182.94%	77.93%	55.29%	89.88%	100.00%	-
Tax	-174,359	-645,360	-363,148	-247,203	-145,652	-279,911	-300,173	-8.65%
YoY %	72.98%	-77.71%	-46.90%	-69.72%	47.96%	6.75%	-	-
Horiz. %	58.09%	215.00%	120.98%	82.35%	48.52%	93.25%	100.00%	-
NP	918,610	2,043,916	1,831,244	687,619	517,604	798,198	899,361	0.35%
YoY %	-55.06%	11.61%	166.32%	32.85%	-35.15%	-11.25%	-	-
Horiz. %	102.14%	227.26%	203.62%	76.46%	57.55%	88.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	438,164	951,561	838,897	332,105	266,798	394,239	441,637	-0.13%
YoY %	-53.95%	13.43%	152.60%	24.48%	-32.33%	-10.73%	-	-
Horiz. %	99.21%	215.46%	189.95%	75.20%	60.41%	89.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.95%	24.00%	16.55%	26.44%	21.96%	25.96%	25.02%	-
YoY %	-33.54%	45.02%	-37.41%	20.40%	-15.41%	3.76%	-	-
Horiz. %	63.75%	95.92%	66.15%	105.68%	87.77%	103.76%	100.00%	-
Total Cost	17,731,260	18,961,400	12,730,078	11,274,351	11,605,655	13,845,791	15,347,369	2.43%
YoY %	-6.49%	48.95%	12.91%	-2.85%	-16.18%	-9.78%	-	-
Horiz. %	115.53%	123.55%	82.95%	73.46%	75.62%	90.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,926,529	7,304,576	6,445,602	5,828,778	5,781,748	6,495,072	6,612,741	3.06%
YoY %	8.51%	13.33%	10.58%	0.81%	-10.98%	-1.78%	-	-
Horiz. %	119.87%	110.46%	97.47%	88.14%	87.43%	98.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	78,684	78,811	79,270	59,356	59,605	60,213	60,667	4.42%
YoY %	-0.16%	-0.58%	33.55%	-0.42%	-1.01%	-0.75%	-	-
Horiz. %	129.70%	129.91%	130.66%	97.84%	98.25%	99.25%	100.00%	-
Div Payout %	17.96%	8.28%	9.45%	17.87%	22.34%	15.27%	13.74%	-
YoY %	116.91%	-12.38%	-47.12%	-20.01%	46.30%	11.14%	-	-
Horiz. %	130.71%	60.26%	68.78%	130.06%	162.59%	111.14%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	7,926,529	7,304,576	6,445,602	5,828,778	5,781,748	6,495,072	6,612,741	3.06%
YoY %	8.51%	13.33%	10.58%	0.81%	-10.98%	-1.78%	-	-
Horiz. %	119.87%	110.46%	97.47%	88.14%	87.43%	98.22%	100.00%	-
NOSH	443,665	443,665	443,665	443,665	435,951	435,951	435,951	0.29%
YoY %	0.00%	0.00%	0.00%	1.77%	0.00%	0.00%	-	-
Horiz. %	101.77%	101.77%	101.77%	101.77%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	4.93%	9.73%	12.58%	5.75%	4.27%	5.45%	5.54%	-
YoY %	-49.33%	-22.66%	118.78%	34.66%	-21.65%	-1.62%	-	-
Horiz. %	88.99%	175.63%	227.08%	103.79%	77.08%	98.38%	100.00%	-
ROE	5.53%	13.03%	13.02%	5.70%	4.61%	6.07%	6.68%	-
YoY %	-57.56%	0.08%	128.42%	23.64%	-24.05%	-9.13%	-	-
Horiz. %	82.78%	195.06%	194.91%	85.33%	69.01%	90.87%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	4,740.41	5,330.54	3,673.85	3,022.93	3,050.87	3,647.99	4,017.00	2.79%
YoY %	-11.07%	45.09%	21.53%	-0.92%	-16.37%	-9.19%	-	-
Horiz. %	118.01%	132.70%	91.46%	75.25%	75.95%	90.81%	100.00%	-
EPS	111.37	241.48	211.66	83.93	67.14	98.21	109.19	0.32%
YoY %	-53.88%	14.09%	152.19%	25.01%	-31.64%	-10.06%	-	-
Horiz. %	102.00%	221.16%	193.85%	76.87%	61.49%	89.94%	100.00%	-
DPS	20.00	20.00	20.00	15.00	15.00	15.00	15.00	4.90%
YoY %	0.00%	0.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	133.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	20.1476	18.5369	16.2624	14.73	14.55	16.18	16.35	3.54%
YoY %	8.69%	13.99%	10.40%	1.24%	-10.07%	-1.04%	-	-
Horiz. %	123.23%	113.38%	99.46%	90.09%	88.99%	98.96%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 443,665
RPS	4,203.58	4,734.49	3,282.05	2,696.17	2,732.52	3,300.68	3,661.93	2.32%
YoY %	-11.21%	44.25%	21.73%	-1.33%	-17.21%	-9.87%	-	-
Horiz. %	114.79%	129.29%	89.63%	73.63%	74.62%	90.13%	100.00%	-
EPS	98.76	214.48	189.08	74.85	60.13	88.86	99.54	-0.13%
YoY %	-53.95%	13.43%	152.61%	24.48%	-32.33%	-10.73%	-	-
Horiz. %	99.22%	215.47%	189.95%	75.20%	60.41%	89.27%	100.00%	-
DPS	17.74	17.76	17.87	13.38	13.43	13.57	13.67	4.43%
YoY %	-0.11%	-0.62%	33.56%	-0.37%	-1.03%	-0.73%	-	-
Horiz. %	129.77%	129.92%	130.72%	97.88%	98.24%	99.27%	100.00%	-
NAPS	17.866	16.4641	14.5281	13.1378	13.0318	14.6396	14.9048	3.06%
YoY %	8.51%	13.33%	10.58%	0.81%	-10.98%	-1.78%	-	-
Horiz. %	119.87%	110.46%	97.47%	88.14%	87.43%	98.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	20.76	23.08	19.40	14.50	16.70	17.90	18.90	-
P/RPS	0.44	0.43	0.53	0.48	0.55	0.49	0.47	-1.09%
YoY %	2.33%	-18.87%	10.42%	-12.73%	12.24%	4.26%	-	-
Horiz. %	93.62%	91.49%	112.77%	102.13%	117.02%	104.26%	100.00%	-
P/EPS	18.64	9.56	9.17	17.28	24.87	18.23	17.31	1.24%
YoY %	94.98%	4.25%	-46.93%	-30.52%	36.42%	5.31%	-	-
Horiz. %	107.68%	55.23%	52.98%	99.83%	143.67%	105.31%	100.00%	-
EY	5.36	10.46	10.91	5.79	4.02	5.49	5.78	-1.24%
YoY %	-48.76%	-4.12%	88.43%	44.03%	-26.78%	-5.02%	-	-
Horiz. %	92.73%	180.97%	188.75%	100.17%	69.55%	94.98%	100.00%	-
DY	0.96	0.87	1.03	1.03	0.90	0.84	0.79	3.30%
YoY %	10.34%	-15.53%	0.00%	14.44%	7.14%	6.33%	-	-
Horiz. %	121.52%	110.13%	130.38%	130.38%	113.92%	106.33%	100.00%	-
P/NAPS	1.03	1.25	1.19	0.98	1.15	1.11	1.16	-1.96%
YoY %	-17.60%	5.04%	21.43%	-14.78%	3.60%	-4.31%	-	-
Horiz. %	88.79%	107.76%	102.59%	84.48%	99.14%	95.69%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	24/08/23	17/08/22	18/08/21	19/08/20	20/08/19	14/08/18	15/08/17	-
Price	21.02	23.98	20.10	14.78	16.00	17.28	19.00	-
P/RPS	0.44	0.45	0.55	0.49	0.52	0.47	0.47	-1.09%
YoY %	-2.22%	-18.18%	12.24%	-5.77%	10.64%	0.00%	-	-
Horiz. %	93.62%	95.74%	117.02%	104.26%	110.64%	100.00%	100.00%	-
P/EPS	18.87	9.93	9.50	17.61	23.83	17.60	17.40	1.36%
YoY %	90.03%	4.53%	-46.05%	-26.10%	35.40%	1.15%	-	-
Horiz. %	108.45%	57.07%	54.60%	101.21%	136.95%	101.15%	100.00%	-
EY	5.30	10.07	10.53	5.68	4.20	5.68	5.75	-1.34%
YoY %	-47.37%	-4.37%	85.39%	35.24%	-26.06%	-1.22%	-	-
Horiz. %	92.17%	175.13%	183.13%	98.78%	73.04%	98.78%	100.00%	-
DY	0.95	0.83	1.00	1.01	0.94	0.87	0.79	3.12%
YoY %	14.46%	-17.00%	-0.99%	7.45%	8.05%	10.13%	-	-
Horiz. %	120.25%	105.06%	126.58%	127.85%	118.99%	110.13%	100.00%	-
P/NAPS	1.04	1.29	1.24	1.00	1.10	1.07	1.16	-1.80%
YoY %	-19.38%	4.03%	24.00%	-9.09%	2.80%	-7.76%	-	-
Horiz. %	89.66%	111.21%	106.90%	86.21%	94.83%	92.24%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 24 May 2024

MQ Trader

MQ Trading Signals

2024-05-27 16:40:00

EMA 5

5 Mins

BUY

2024-05-27 16:40:00

ADX

5 Mins

BUY

2024-05-27 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-27 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-27 16:30:00

ADX

30 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

INARI

INARI AMERTRON BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

329

PTRANS

PERAK TRANSIT BERHAD

328

HLIND

HONG LEONG INDUSTRIES BHD

319

MPI

MALAYSIAN PACIFIC INDUSTRIES

300

YTLPOWR

YTL POWER INTERNATIONAL BHD

274

MAYBANK

MALAYAN BANKING BHD

243

MYEG

MY E.G. SERVICES BHD

193

JCY

JCY INTERNATIONAL BERHAD

187

GENTING

GENTING BHD

170

Daily Stocks

HSI-HUZ

0.225

-0.045

217,511,200

HSI-CV7

0.23

0.00

213,009,000

DNEX

0.47

+0.02

210,513,400

AHB

0.20

+0.01

179,433,400

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.045

-0.01

138,502,400

PHB

0.005

0.00

113,251,800

JCY

0.515

+0.065

97,943,300

PWRWELL

0.485

+0.02

87,443,100

AIM-WA

0.025

-0.025

79,919,200

More active Stocks

DLADY

33.76

+0.76

32,000

CHINHIN

3.44

+0.24

1,161,200

KLUANG

6.48

+0.22

19,800

HLIND

12.00

+0.20

82,500

DIN045801028

102.30

+0.20

250

SMI

0.635

+0.18

1,163,300

VITROX

7.88

+0.18

806,100

SBAGAN

6.78

+0.18

39,300

ALLIANZ

23.08

+0.16

39,100

NOTION-WD

1.02

+0.14

5,145,900

More gainer Stocks

NESTLE

127.40

-0.60

49,800

HTPADU

1.92

-0.50

12,251,900

HEIM

24.30

-0.26

162,500

MSC

2.95

-0.25

2,220,900

MSM

2.61

-0.24

12,183,900

RCECAP

2.89

-0.22

2,023,700

KLK

21.98

-0.22

1,226,200

PIE

5.90

-0.20

370,000

ORIENT

6.97

-0.18

1,220,900

MANULFE

2.30

-0.18

421,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More