[BKAWAN] YoY Cumulative Quarter Result on 31-Mar-2020 [#2]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

27-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Sep-2020

Quarter

31-Mar-2020 [#2]

Profit Trend

QoQ- 15.49%

YoY- -44.69%

Quarter Report

BKB FY2020 Q2 QR report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Cumulative Result
Revenue	13,299,075	13,755,464	9,162,009	8,139,325	8,298,584	10,171,364	11,233,855	2.85%
YoY %	-3.32%	50.14%	12.56%	-1.92%	-18.41%	-9.46%	-	-
Horiz. %	118.38%	122.45%	81.56%	72.45%	73.87%	90.54%	100.00%	-
PBT	974,968	1,881,763	1,215,320	405,456	581,577	809,205	951,504	0.40%
YoY %	-48.19%	54.84%	199.74%	-30.28%	-28.13%	-14.96%	-	-
Horiz. %	102.47%	197.77%	127.73%	42.61%	61.12%	85.04%	100.00%	-
Tax	-206,257	-487,328	-230,247	-160,920	-124,074	-201,269	-206,837	-0.04%
YoY %	57.68%	-111.65%	-43.08%	-29.70%	38.35%	2.69%	-	-
Horiz. %	99.72%	235.61%	111.32%	77.80%	59.99%	97.31%	100.00%	-
NP	768,711	1,394,435	985,073	244,536	457,503	607,936	744,667	0.53%
YoY %	-44.87%	41.56%	302.83%	-46.55%	-24.74%	-18.36%	-	-
Horiz. %	103.23%	187.26%	132.28%	32.84%	61.44%	81.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	355,356	647,265	452,432	119,452	215,972	287,651	360,858	-0.25%
YoY %	-45.10%	43.06%	278.76%	-44.69%	-24.92%	-20.29%	-	-
Horiz. %	98.48%	179.37%	125.38%	33.10%	59.85%	79.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.16%	25.90%	18.95%	39.69%	21.33%	24.87%	21.74%	-
YoY %	-18.30%	36.68%	-52.25%	86.08%	-14.23%	14.40%	-	-
Horiz. %	97.33%	119.14%	87.17%	182.57%	98.11%	114.40%	100.00%	-
Total Cost	12,530,364	12,361,029	8,176,936	7,894,789	7,841,081	9,563,428	10,489,188	3.00%
YoY %	1.37%	51.17%	3.57%	0.68%	-18.01%	-8.83%	-	-
Horiz. %	119.46%	117.85%	77.96%	75.27%	74.75%	91.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,687,384	7,124,395	6,164,034	5,491,174	5,811,413	6,376,121	6,631,049	2.49%
YoY %	7.90%	15.58%	12.25%	-5.51%	-8.86%	-3.84%	-	-
Horiz. %	115.93%	107.44%	92.96%	82.81%	87.64%	96.16%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	78,688	78,849	79,331	59,087	59,706	60,265	60,723	4.41%
YoY %	-0.20%	-0.61%	34.26%	-1.04%	-0.93%	-0.75%	-	-
Horiz. %	129.59%	129.85%	130.64%	97.31%	98.33%	99.25%	100.00%	-
Div Payout %	22.14%	12.18%	17.53%	49.47%	27.65%	20.95%	16.83%	-
YoY %	81.77%	-30.52%	-64.56%	78.92%	31.98%	24.48%	-	-
Horiz. %	131.55%	72.37%	104.16%	293.94%	164.29%	124.48%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	7,687,384	7,124,395	6,164,034	5,491,174	5,811,413	6,376,121	6,631,049	2.49%
YoY %	7.90%	15.58%	12.25%	-5.51%	-8.86%	-3.84%	-	-
Horiz. %	115.93%	107.44%	92.96%	82.81%	87.64%	96.16%	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	5.78%	10.14%	10.75%	3.00%	5.51%	5.98%	6.63%	-
YoY %	-43.00%	-5.67%	258.33%	-45.55%	-7.86%	-9.80%	-	-
Horiz. %	87.18%	152.94%	162.14%	45.25%	83.11%	90.20%	100.00%	-
ROE	4.62%	9.09%	7.34%	2.18%	3.72%	4.51%	5.44%	-
YoY %	-49.17%	23.84%	236.70%	-41.40%	-17.52%	-17.10%	-	-
Horiz. %	84.93%	167.10%	134.93%	40.07%	68.38%	82.90%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	3,380.17	3,489.03	2,309.81	2,066.26	2,084.85	2,531.63	2,774.98	3.34%
YoY %	-3.12%	51.05%	11.79%	-0.89%	-17.65%	-8.77%	-	-
Horiz. %	121.81%	125.73%	83.24%	74.46%	75.13%	91.23%	100.00%	-
EPS	90.32	164.18	114.06	30.32	54.26	71.60	89.14	0.21%
YoY %	-44.99%	43.94%	276.19%	-44.12%	-24.22%	-19.68%	-	-
Horiz. %	101.32%	184.18%	127.96%	34.01%	60.87%	80.32%	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	19.5387	18.0708	15.54	13.94	14.60	15.87	16.38	2.98%
YoY %	8.12%	16.29%	11.48%	-4.52%	-8.00%	-3.11%	-	-
Horiz. %	119.28%	110.32%	94.87%	85.10%	89.13%	96.89%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 443,665
RPS	2,997.54	3,100.41	2,065.07	1,834.56	1,870.46	2,292.57	2,532.05	2.85%
YoY %	-3.32%	50.14%	12.56%	-1.92%	-18.41%	-9.46%	-	-
Horiz. %	118.38%	122.45%	81.56%	72.45%	73.87%	90.54%	100.00%	-
EPS	80.10	145.89	101.98	26.92	48.68	64.84	81.34	-0.25%
YoY %	-45.10%	43.06%	278.83%	-44.70%	-24.92%	-20.29%	-	-
Horiz. %	98.48%	179.36%	125.37%	33.10%	59.85%	79.71%	100.00%	-
DPS	17.74	17.77	17.88	13.32	13.46	13.58	13.69	4.41%
YoY %	-0.17%	-0.62%	34.23%	-1.04%	-0.88%	-0.80%	-	-
Horiz. %	129.58%	129.80%	130.61%	97.30%	98.32%	99.20%	100.00%	-
NAPS	17.327	16.058	13.8934	12.3768	13.0986	14.3714	14.946	2.49%
YoY %	7.90%	15.58%	12.25%	-5.51%	-8.86%	-3.84%	-	-
Horiz. %	115.93%	107.44%	92.96%	82.81%	87.64%	96.16%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	21.26	26.30	17.80	12.18	16.98	18.10	19.38	-
P/RPS	0.63	0.75	0.77	0.59	0.81	0.71	0.70	-1.73%
YoY %	-16.00%	-2.60%	30.51%	-27.16%	14.08%	1.43%	-	-
Horiz. %	90.00%	107.14%	110.00%	84.29%	115.71%	101.43%	100.00%	-
P/EPS	23.54	16.02	15.61	40.17	31.29	25.28	21.74	1.33%
YoY %	46.94%	2.63%	-61.14%	28.38%	23.77%	16.28%	-	-
Horiz. %	108.28%	73.69%	71.80%	184.77%	143.93%	116.28%	100.00%	-
EY	4.25	6.24	6.41	2.49	3.20	3.96	4.60	-1.30%
YoY %	-31.89%	-2.65%	157.43%	-22.19%	-19.19%	-13.91%	-	-
Horiz. %	92.39%	135.65%	139.35%	54.13%	69.57%	86.09%	100.00%	-
DY	0.94	0.76	1.12	1.23	0.88	0.83	0.77	3.37%
YoY %	23.68%	-32.14%	-8.94%	39.77%	6.02%	7.79%	-	-
Horiz. %	122.08%	98.70%	145.45%	159.74%	114.29%	107.79%	100.00%	-
P/NAPS	1.09	1.46	1.15	0.87	1.16	1.14	1.18	-1.31%
YoY %	-25.34%	26.96%	32.18%	-25.00%	1.75%	-3.39%	-	-
Horiz. %	92.37%	123.73%	97.46%	73.73%	98.31%	96.61%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/23	24/05/22	19/05/21	27/05/20	15/05/19	16/05/18	22/05/17	-
Price	21.68	27.50	19.00	14.10	16.80	18.40	18.40	-
P/RPS	0.64	0.79	0.82	0.68	0.81	0.73	0.66	-0.51%
YoY %	-18.99%	-3.66%	20.59%	-16.05%	10.96%	10.61%	-	-
Horiz. %	96.97%	119.70%	124.24%	103.03%	122.73%	110.61%	100.00%	-
P/EPS	24.00	16.75	16.66	46.50	30.96	25.70	20.64	2.54%
YoY %	43.28%	0.54%	-64.17%	50.19%	20.47%	24.52%	-	-
Horiz. %	116.28%	81.15%	80.72%	225.29%	150.00%	124.52%	100.00%	-
EY	4.17	5.97	6.00	2.15	3.23	3.89	4.84	-2.45%
YoY %	-30.15%	-0.50%	179.07%	-33.44%	-16.97%	-19.63%	-	-
Horiz. %	86.16%	123.35%	123.97%	44.42%	66.74%	80.37%	100.00%	-
DY	0.92	0.73	1.05	1.06	0.89	0.82	0.82	1.93%
YoY %	26.03%	-30.48%	-0.94%	19.10%	8.54%	0.00%	-	-
Horiz. %	112.20%	89.02%	128.05%	129.27%	108.54%	100.00%	100.00%	-
P/NAPS	1.11	1.52	1.22	1.01	1.15	1.16	1.12	-0.14%
YoY %	-26.97%	24.59%	20.79%	-12.17%	-0.86%	3.57%	-	-
Horiz. %	99.11%	135.71%	108.93%	90.18%	102.68%	103.57%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos