[BKAWAN] YoY Quarter Result on 31-Mar-2021 [#2]

Stock
[BKAWAN] BATU KAWAN BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- 36.44%
YoY- 1529.72%
Quarter Report
Latest QR
Upcoming QR
BKAWAN's Result
BKAWAN's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 5,660,490 6,310,762 6,654,578 4,725,944 3,933,221 4,079,585 4,829,718 2.67%
PBT 271,369 341,947 860,783 690,370 111,704 218,728 322,445 -2.83%
Tax -89,682 -80,633 -190,945 -137,737 -84,555 -52,170 -91,664 -0.36%
NP 181,687 261,314 669,838 552,633 27,149 166,558 230,781 -3.90%
-
NP to SH 84,720 120,052 316,536 261,081 16,020 79,288 109,752 -4.21%
-
Tax Rate 33.05% 23.58% 22.18% 19.95% 75.70% 23.85% 28.43% -
Total Cost 5,478,803 6,049,448 5,984,740 4,173,311 3,906,072 3,913,027 4,598,937 2.95%
-
Net Worth 7,958,595 7,687,384 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 3.76%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 78,671 78,688 78,849 79,331 59,087 59,706 60,265 4.53%
Div Payout % 92.86% 65.55% 24.91% 30.39% 368.83% 75.30% 54.91% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 7,958,595 7,687,384 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 3.76%
NOSH 443,665 443,665 443,665 443,665 443,665 435,951 435,951 0.29%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.21% 4.14% 10.07% 11.69% 0.69% 4.08% 4.78% -
ROE 1.06% 1.56% 4.44% 4.24% 0.29% 1.36% 1.72% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1,439.02 1,603.98 1,687.91 1,191.45 998.49 1,024.91 1,202.10 3.04%
EPS 21.54 30.51 80.29 65.82 4.07 19.92 27.32 -3.88%
DPS 20.00 20.00 20.00 20.00 15.00 15.00 15.00 4.90%
NAPS 20.2325 19.5387 18.0708 15.54 13.94 14.60 15.87 4.12%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1,440.83 1,606.35 1,693.87 1,202.95 1,001.17 1,038.42 1,229.37 2.67%
EPS 21.56 30.56 80.57 66.46 4.08 20.18 27.94 -4.22%
DPS 20.03 20.03 20.07 20.19 15.04 15.20 15.34 4.54%
NAPS 20.258 19.5676 18.1346 15.69 13.9773 14.7925 16.2299 3.76%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 19.94 21.26 26.30 17.80 12.18 16.98 18.10 -
P/RPS 1.39 1.33 1.56 1.49 1.22 1.66 1.51 -1.36%
P/EPS 92.58 69.67 32.76 27.04 299.49 85.24 66.26 5.72%
EY 1.08 1.44 3.05 3.70 0.33 1.17 1.51 -5.42%
DY 1.00 0.94 0.76 1.12 1.23 0.88 0.83 3.15%
P/NAPS 0.99 1.09 1.46 1.15 0.87 1.16 1.14 -2.32%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 24/05/23 24/05/22 19/05/21 27/05/20 15/05/19 16/05/18 -
Price 20.24 21.68 27.50 19.00 14.10 16.80 18.40 -
P/RPS 1.41 1.35 1.63 1.59 1.41 1.64 1.53 -1.35%
P/EPS 93.97 71.05 34.25 28.87 346.70 84.34 67.36 5.70%
EY 1.06 1.41 2.92 3.46 0.29 1.19 1.48 -5.40%
DY 0.99 0.92 0.73 1.05 1.06 0.89 0.82 3.18%
P/NAPS 1.00 1.11 1.52 1.22 1.01 1.15 1.16 -2.44%

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