[BKAWAN] YoY TTM 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- 4.31%

YoY- 78.84%

Quarter Report

BKB FY2022 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
TTM Result
Revenue	27,767,540	25,311,383	17,100,808	15,886,332	17,093,577	20,485,831	19,938,397	5.67%
YoY %	9.70%	48.01%	7.64%	-7.06%	-16.56%	2.75%	-	-
Horiz. %	139.27%	126.95%	85.77%	79.68%	85.73%	102.75%	100.00%	-
PBT	2,538,283	3,752,449	2,074,528	753,191	1,049,058	1,479,832	1,566,941	8.36%
YoY %	-32.36%	80.88%	175.43%	-28.20%	-29.11%	-5.56%	-	-
Horiz. %	161.99%	239.48%	132.39%	48.07%	66.95%	94.44%	100.00%	-
Tax	-579,781	-803,503	-419,556	-238,717	-273,829	-417,840	-101,399	33.70%
YoY %	27.84%	-91.51%	-75.75%	12.82%	34.47%	-312.08%	-	-
Horiz. %	571.78%	792.42%	413.77%	235.42%	270.05%	412.08%	100.00%	-
NP	1,958,502	2,948,946	1,654,972	514,474	775,229	1,061,992	1,465,542	4.94%
YoY %	-33.59%	78.19%	221.68%	-33.64%	-27.00%	-27.54%	-	-
Horiz. %	133.64%	201.22%	112.93%	35.10%	52.90%	72.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	882,437	1,341,767	750,255	266,979	393,780	513,439	704,065	3.83%
YoY %	-34.23%	78.84%	181.02%	-32.20%	-23.31%	-27.08%	-	-
Horiz. %	125.33%	190.57%	106.56%	37.92%	55.93%	72.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.84%	21.41%	20.22%	31.69%	26.10%	28.24%	6.47%	-
YoY %	6.68%	5.89%	-36.19%	21.42%	-7.58%	336.48%	-	-
Horiz. %	353.01%	330.91%	312.52%	489.80%	403.40%	436.48%	100.00%	-
Total Cost	25,809,038	22,362,437	15,445,836	15,371,858	16,318,348	19,423,839	18,472,855	5.72%
YoY %	15.41%	44.78%	0.48%	-5.80%	-15.99%	5.15%	-	-
Horiz. %	139.71%	121.06%	83.61%	83.21%	88.34%	105.15%	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	242,111	223,002	-15.93%
YoY %	-0.20%	-0.61%	34.26%	-1.04%	-75.34%	8.57%	-	-
Horiz. %	35.29%	35.36%	35.57%	26.50%	26.77%	108.57%	100.00%	-
Div Payout %	8.92%	5.88%	10.57%	22.13%	15.16%	47.15%	31.67%	-
YoY %	51.70%	-44.37%	-52.24%	45.98%	-67.85%	48.88%	-	-
Horiz. %	28.17%	18.57%	33.38%	69.88%	47.87%	148.88%	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	7.05%	11.65%	9.68%	3.24%	4.54%	5.18%	7.35%	-
YoY %	-39.48%	20.35%	198.77%	-28.63%	-12.36%	-29.52%	-	-
Horiz. %	95.92%	158.50%	131.70%	44.08%	61.77%	70.48%	100.00%	-
ROE	11.48%	18.83%	12.17%	4.86%	6.78%	8.05%	10.62%	-
YoY %	-39.03%	54.72%	150.41%	-28.32%	-15.78%	-24.20%	-	-
Horiz. %	108.10%	177.31%	114.60%	45.76%	63.84%	75.80%	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	7,057.56	6,420.15	4,311.24	4,032.93	4,294.42	5,098.87	4,925.18	6.17%
YoY %	9.93%	48.92%	6.90%	-6.09%	-15.78%	3.53%	-	-
Horiz. %	143.30%	130.35%	87.53%	81.88%	87.19%	103.53%	100.00%	-
EPS	224.29	340.33	189.15	67.78	98.93	127.79	173.92	4.32%
YoY %	-34.10%	79.93%	179.06%	-31.49%	-22.58%	-26.52%	-	-
Horiz. %	128.96%	195.68%	108.76%	38.97%	56.88%	73.48%	100.00%	-
DPS	20.00	20.00	20.00	15.00	15.00	60.00	55.00	-15.50%
YoY %	0.00%	0.00%	33.33%	0.00%	-75.00%	9.09%	-	-
Horiz. %	36.36%	36.36%	36.36%	27.27%	27.27%	109.09%	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	6,258.66	5,705.06	3,854.43	3,580.70	3,852.80	4,617.40	4,494.01	5.67%
YoY %	9.70%	48.01%	7.64%	-7.06%	-16.56%	2.75%	-	-
Horiz. %	139.27%	126.95%	85.77%	79.68%	85.73%	102.75%	100.00%	-
EPS	198.90	302.43	169.10	60.18	88.76	115.73	158.69	3.83%
YoY %	-34.23%	78.85%	180.99%	-32.20%	-23.30%	-27.07%	-	-
Horiz. %	125.34%	190.58%	106.56%	37.92%	55.93%	72.93%	100.00%	-
DPS	17.74	17.77	17.88	13.32	13.46	54.57	50.26	-15.92%
YoY %	-0.17%	-0.62%	34.23%	-1.04%	-75.33%	8.58%	-	-
Horiz. %	35.30%	35.36%	35.58%	26.50%	26.78%	108.58%	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	0.30	0.41	0.41	0.30	0.40	0.35	0.39	-4.27%
YoY %	-26.83%	0.00%	36.67%	-25.00%	14.29%	-10.26%	-	-
Horiz. %	76.92%	105.13%	105.13%	76.92%	102.56%	89.74%	100.00%	-
P/EPS	9.48	7.73	9.41	17.97	17.16	14.16	11.14	-2.65%
YoY %	22.64%	-17.85%	-47.63%	4.72%	21.19%	27.11%	-	-
Horiz. %	85.10%	69.39%	84.47%	161.31%	154.04%	127.11%	100.00%	-
EY	10.55	12.94	10.63	5.56	5.83	7.06	8.97	2.73%
YoY %	-18.47%	21.73%	91.19%	-4.63%	-17.42%	-21.29%	-	-
Horiz. %	117.61%	144.26%	118.51%	61.98%	64.99%	78.71%	100.00%	-
DY	0.94	0.76	1.12	1.23	0.88	3.31	2.84	-16.82%
YoY %	23.68%	-32.14%	-8.94%	39.77%	-73.41%	16.55%	-	-
Horiz. %	33.10%	26.76%	39.44%	43.31%	30.99%	116.55%	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	0.31	0.43	0.44	0.35	0.39	0.36	0.37	-2.90%
YoY %	-27.91%	-2.27%	25.71%	-10.26%	8.33%	-2.70%	-	-
Horiz. %	83.78%	116.22%	118.92%	94.59%	105.41%	97.30%	100.00%	-
P/EPS	9.67	8.08	10.05	20.80	16.98	14.40	10.58	-1.48%
YoY %	19.68%	-19.60%	-51.68%	22.50%	17.92%	36.11%	-	-
Horiz. %	91.40%	76.37%	94.99%	196.60%	160.49%	136.11%	100.00%	-
EY	10.35	12.38	9.96	4.81	5.89	6.95	9.45	1.52%
YoY %	-16.40%	24.30%	107.07%	-18.34%	-15.25%	-26.46%	-	-
Horiz. %	109.52%	131.01%	105.40%	50.90%	62.33%	73.54%	100.00%	-
DY	0.92	0.73	1.05	1.06	0.89	3.26	2.99	-17.82%
YoY %	26.03%	-30.48%	-0.94%	19.10%	-72.70%	9.03%	-	-
Horiz. %	30.77%	24.41%	35.12%	35.45%	29.77%	109.03%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 11:30:00

ADX

10 Mins

BUY

2024-05-03 11:00:00

ADX

5 Mins

BUY

2024-05-03 10:45:00

EMA 5

5 Mins

BUY

2024-05-03 10:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 10:40:00

EMA 5

10 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

334

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

316

YTLPOWR

YTL POWER INTERNATIONAL BHD

287

MYEG

MY E.G. SERVICES BHD

230

YTL

YTL CORPORATION BHD

185

PBBANK

PUBLIC BANK BHD

172

DNEX

DAGANG NEXCHANGE BERHAD

164

TENAGA

TENAGA NASIONAL BHD

163

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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