Bawan 9M 2021 net profit more than doubles to SAR 125.7 mln

Bawan 9M 2021 net profit more than doubles to SAR 125.7 mln

27/10/2021 Argaam Exclusive

View other reports

Bawan Co.’s net profit after Zakat and tax more than doubled to SAR 125.7 million for the first nine months of 2021, compared to SAR 60.2 million in a year-earlier period.



Financials (M)

Item 9m 2020 9m 2021 Change‬
Revenues 1,713.83 2,378.37 38.8 %
Gross Income 228.38 313.78 37.4 %
Operating Income 86.83 151.61 74.6 %
Net Income 60.24 125.74 108.7 %
Average Shares 60.00 60.00 -
EPS (Riyals) 1.00 2.10 108.7 %

This was driven by higher operating revenue, increased sales volumes and improved selling prices.

 

Bawan also cited lower cost of financing and decreased losses of discontinued operations.



Current Quarter Comparison (M)

Compared With The
Item Q3 2020 Q3 2021 Change‬
Revenues 548.78 727.44 32.6 %
Gross Income 86.93 95.89 10.3 %
Operating Income 36.41 48.77 33.9 %
Net Income 29.58 40.93 38.4 %
Average Shares 60.00 60.00 -
EPS (Riyals) 0.49 0.68 38.4 %

Q3 2021 net profit after Zakat and tax increased by 38% year-on-year (YoY) to SAR 40.9 million, due to higher operating revenue, increased sales volumes and improved average selling prices.

 

On a sequential basis, net profit after Zakat and tax dropped 5.1%.

 

Total shareholders equity (after deducting minority equity) grew 7.8% YoY to SAR 739.4 million for the nine-month period.

 

View more financial results

 

 



Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2012 558.24 - 70.14 - 40.82 -
Q2 2012 531.64 - 64.40 - 35.75 -
Q3 2012 493.18 - 63.94 - 34.36 -
Q4 2012 502.56 - 79.96 - 46.15 -
Q1 2013 571.83 2.4 % 82.56 17.7 % 49.37 21.0 %
Q2 2013 619.59 16.5 % 105.23 63.4 % 68.97 92.9 %
Q3 2013 616.28 25.0 % 112.60 76.1 % 74.52 116.9 %
Q4 2013 640.77 27.5 % 93.20 16.6 % 46.03 (0.3 %)
Q1 2014 773.49 35.3 % 113.12 37.0 % 68.46 38.7 %
Q2 2014 758.47 22.4 % 107.51 2.2 % 60.40 (12.4 %)
Q3 2014 613.76 (0.4 %) 92.10 (18.2 %) 55.35 (25.7 %)
Q4 2014 654.49 2.1 % 81.30 (12.8 %) 35.84 (22.1 %)
Q1 2015 661.53 (14.5 %) 76.76 (32.1 %) 35.76 (47.8 %)
Q2 2015 646.04 (14.8 %) 71.90 (33.1 %) 30.01 (50.3 %)
Q3 2015 546.48 (11.0 %) 70.02 (24.0 %) 29.19 (47.3 %)
Q4 2015 549.94 (16.0 %) 76.47 (5.9 %) 28.87 (19.5 %)
Q1 2016 611.19 (7.6 %) 83.15 8.3 % 39.89 11.5 %
Q2 2016 642.66 (0.5 %) 120.65 67.8 % 65.53 118.3 %
Q3 2016 535.02 (2.1 %) 73.70 5.3 % 32.59 11.6 %
Q4 2016 529.76 (3.7 %) 74.24 (2.9 %) 23.17 (19.7 %)
Q1 2017 549.99 (10.0 %) 68.85 (17.2 %) 30.49 (23.6 %)
Q2 2017 475.66 (26.0 %) 53.25 (55.9 %) 17.21 (73.7 %)
Q3 2017 506.94 (5.2 %) 62.89 (14.7 %) 29.14 (10.6 %)
Q4 2017 596.16 12.5 % 78.21 5.3 % 30.50 31.6 %
Q1 2018 522.35 (5.0 %) 56.60 (17.8 %) 18.84 (38.2 %)
Q2 2018 465.77 (2.1 %) 39.73 (25.4 %) 5.50 (68.1 %)
Q3 2018 443.81 (12.5 %) 40.11 (36.2 %) 5.02 (82.8 %)
Q4 2018 521.52 (12.5 %) 19.14 (75.5 %) (29.82) (197.8 %)
Q1 2019 596.81 14.3 % 71.18 25.8 % 23.52 24.8 %
Q2 2019 519.17 11.5 % 58.94 48.4 % 12.47 126.9 %
Q3 2019 525.59 18.4 % 57.07 42.3 % 12.34 145.8 %
Q4 2019 593.66 13.8 % 62.00 223.9 % 4.37 114.7 %
Q1 2020 644.14 7.9 % 80.24 12.7 % 31.66 34.6 %
Q2 2020 520.90 0.3 % 61.21 3.8 % 18.76 50.4 %
Q3 2020 548.78 4.4 % 86.93 52.3 % 36.41 195.1 %
Q4 2020 709.46 19.5 % 113.49 83.0 % 41.57 851.1 %
Q1 2021 862.12 33.8 % 102.46 27.7 % 49.61 56.7 %
Q2 2021 788.82 51.4 % 115.43 88.6 % 53.23 183.8 %
Q3 2021 727.44 32.6 % 95.89 10.3 % 48.77 33.9 %


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2012 32.21 - 0.54 - 32.21 0.54
Q2 2012 34.49 - 0.57 - 34.49 0.57
Q3 2012 27.22 - 0.45 - 27.22 0.45
Q4 2012 37.26 - 0.62 - 37.26 0.62
Q1 2013 40.35 25.3 % 0.67 - 40.35 0.67
Q2 2013 43.97 27.5 % 0.73 (12.02) 55.99 0.93
Q3 2013 44.97 65.2 % 0.75 (13.96) 58.93 0.98
Q4 2013 38.90 4.4 % 0.65 11.72 27.18 0.45
Q1 2014 46.72 15.8 % 0.78 (6.23) 52.95 0.88
Q2 2014 47.10 7.1 % 0.79 3.80 43.30 0.72
Q3 2014 45.42 1.0 % 0.76 1.00 44.42 0.74
Q4 2014 37.22 (4.3 %) 0.62 13.04 24.17 0.40
Q1 2015 27.33 (41.5 %) 0.46 - 27.33 0.46
Q2 2015 23.81 (49.5 %) 0.40 - 23.81 0.40
Q3 2015 20.13 (55.7 %) 0.34 - 20.13 0.34
Q4 2015 16.88 (54.6 %) 0.28 - 16.88 0.28
Q1 2016 28.52 4.4 % 0.48 - 28.52 0.48
Q2 2016 53.22 123.6 % 0.89 - 53.22 0.89
Q3 2016 21.11 4.9 % 0.35 - 21.11 0.35
Q4 2016 11.52 (31.8 %) 0.19 - 11.52 0.19
Q1 2017 21.59 (24.3 %) 0.36 - 21.59 0.36
Q2 2017 8.90 (83.3 %) 0.15 - 8.90 0.15
Q3 2017 23.29 10.4 % 0.39 - 23.29 0.39
Q4 2017 17.23 49.6 % 0.29 - 17.23 0.29
Q1 2018 14.02 (35.1 %) 0.23 - 14.02 0.23
Q2 2018 1.60 (82.0 %) 0.03 - 1.60 0.03
Q3 2018 (4.13) (117.7 %) (0.07) - (4.13) (0.07)
Q4 2018 (229.84) (1433.9 %) (3.83) (189.17) (40.68) (0.68)
Q1 2019 15.04 7.3 % 0.25 - 15.04 0.25
Q2 2019 3.03 89.3 % 0.05 - 3.03 0.05
Q3 2019 3.26 179.1 % 0.05 - 3.26 0.05
Q4 2019 5.30 102.3 % 0.09 13.12 (7.82) (0.13)
Q1 2020 15.21 1.1 % 0.25 (7.06) 22.26 0.37
Q2 2020 15.46 410.9 % 0.26 3.25 12.21 0.20
Q3 2020 29.58 806.7 % 0.49 4.70 24.87 0.41
Q4 2020 29.92 464.7 % 0.50 0.96 28.96 0.48
Q1 2021 41.68 174.1 % 0.69 - 41.68 0.69
Q2 2021 43.12 178.8 % 0.72 - 43.12 0.72
Q3 2021 40.93 38.4 % 0.68 - 40.93 0.68

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2012 - - -
Q2 2012 - - -
Q3 2012 - - -
Q4 2012 13.35 % 9.27 % 6.29 %
Q1 2013 13.86 % 9.69 % 6.64 %
Q2 2013 15.17 % 10.84 % 7.35 %
Q3 2013 16.46 % 11.90 % 8.33 %
Q4 2013 16.08 % 11.36 % 7.45 %
Q1 2014 16.01 % 11.23 % 7.36 %
Q2 2014 15.29 % 10.41 % 6.54 %
Q3 2014 14.57 % 9.81 % 6.02 %
Q4 2014 14.07 % 9.60 % 5.89 %
Q1 2015 13.30 % 8.89 % 5.18 %
Q2 2015 12.50 % 8.18 % 4.65 %
Q3 2015 11.96 % 7.43 % 3.80 %
Q4 2015 12.28 % 7.47 % 3.67 %
Q1 2016 12.81 % 7.81 % 3.80 %
Q2 2016 14.90 % 9.35 % 5.05 %
Q3 2016 15.13 % 9.52 % 5.12 %
Q4 2016 15.17 % 9.26 % 4.93 %
Q1 2017 14.95 % 9.12 % 4.76 %
Q2 2017 12.92 % 7.55 % 3.02 %
Q3 2017 12.57 % 7.50 % 3.17 %
Q4 2017 12.36 % 7.64 % 3.34 %
Q1 2018 11.94 % 7.16 % 3.02 %
Q2 2018 11.35 % 6.60 % 2.68 %
Q3 2018 10.58 % 5.59 % 1.42 %
Q4 2018 7.96 % 2.70 % (1.49 %)
Q1 2019 8.39 % 3.04 % (1.39 %)
Q2 2019 9.10 % 3.54 % (1.28 %)
Q3 2019 9.54 % 3.97 % (0.89 %)
Q4 2019 11.15 % 5.57 % 0.60 %
Q1 2020 11.31 % 5.80 % 0.91 %
Q2 2020 11.40 % 6.05 % 1.31 %
Q3 2020 12.58 % 7.09 % 2.23 %
Q4 2020 14.11 % 8.54 % 3.64 %
Q1 2021 13.78 % 8.52 % 4.08 %
Q2 2021 14.38 % 8.97 % 4.77 %
Q3 2021 13.84 % 8.80 % 5.01 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2012 60.00 - - 11.07
Q2 2012 60.00 - - 10.36
Q3 2012 60.00 - - 10.12
Q4 2012 60.00 2.19 2.19 10.68
Q1 2013 60.00 2.32 2.32 10.30
Q2 2013 60.00 2.48 2.68 10.73
Q3 2013 60.00 2.78 3.21 11.24
Q4 2013 60.00 2.80 3.04 11.88
Q1 2014 60.00 2.91 3.25 12.68
Q2 2014 60.00 2.96 3.04 12.18
Q3 2014 60.00 2.97 2.80 12.51
Q4 2014 60.00 2.94 2.75 12.66
Q1 2015 60.00 2.62 2.32 12.69
Q2 2015 60.00 2.23 2.00 12.66
Q3 2015 60.00 1.81 1.59 12.79
Q4 2015 60.00 1.47 1.47 12.79
Q1 2016 60.00 1.49 1.49 13.02
Q2 2016 60.00 1.98 1.98 13.65
Q3 2016 60.00 2.00 2.00 13.62
Q4 2016 60.00 1.91 1.91 13.52
Q1 2017 60.00 1.79 1.79 13.64
Q2 2017 60.00 1.05 1.05 13.39
Q3 2017 60.00 1.09 1.09 13.78
Q4 2017 60.00 1.18 1.18 14.03
Q1 2018 60.00 1.06 1.06 13.84
Q2 2018 60.00 0.94 0.94 13.86
Q3 2018 60.00 0.48 0.48 13.80
Q4 2018 60.00 (3.64) (0.49) 10.11
Q1 2019 60.00 (3.62) (0.47) 10.36
Q2 2019 60.00 (3.60) (0.45) 10.42
Q3 2019 60.00 (3.48) (0.32) 10.48
Q4 2019 60.00 0.44 0.23 10.44
Q1 2020 60.00 0.45 0.35 10.68
Q2 2020 60.00 0.65 0.50 10.94
Q3 2020 60.00 1.09 0.86 11.43
Q4 2020 60.00 1.50 1.47 11.54
Q1 2021 60.00 1.94 1.80 11.64
Q2 2021 60.00 2.41 2.31 12.36
Q3 2021 60.00 2.59 2.58 12.32

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2012 - - -
Q2 2012 - - -
Q3 2012 - - -
Q4 2012 - - -
Q1 2013 - - -
Q2 2013 - - -
Q3 2013 - - -
Q4 2013 18.88 17.40 4.45
Q1 2014 16.90 15.13 3.88
Q2 2014 21.00 20.46 5.10
Q3 2014 22.05 23.40 5.23
Q4 2014 13.46 14.41 3.13
Q1 2015 15.62 17.62 3.22
Q2 2015 18.03 20.15 3.18
Q3 2015 15.58 17.70 2.20
Q4 2015 15.89 15.89 1.83
Q1 2016 11.49 11.49 1.31
Q2 2016 11.78 11.78 1.71
Q3 2016 8.58 8.58 1.26
Q4 2016 11.87 11.87 1.67
Q1 2017 10.81 10.81 1.42
Q2 2017 16.67 16.67 1.31
Q3 2017 15.70 15.70 1.24
Q4 2017 14.80 14.80 1.25
Q1 2018 16.31 16.31 1.25
Q2 2018 18.30 18.30 1.23
Q3 2018 29.58 29.58 1.03
Q4 2018 NEG NEG 1.31
Q1 2019 NEG NEG 1.36
Q2 2019 NEG NEG 1.31
Q3 2019 NEG NEG 1.41
Q4 2019 36.18 71.30 1.54
Q1 2020 24.86 32.12 1.04
Q2 2020 19.94 26.15 1.19
Q3 2020 17.23 21.92 1.65
Q4 2020 16.53 16.88 2.15
Q1 2021 16.74 18.13 2.80
Q2 2021 16.84 17.53 3.28
Q3 2021 16.71 16.81 3.52

Business Segments (Million)

Compared With The
Period Steel and Wood Electrical products Plastic concrete Iron Industry Wood Others
Q1 2013 - 144.29 - 49.35 246.91 131.28 -
Q2 2013 - 162.80 - 48.42 265.70 142.67 -
Q3 2013 - 198.54 - 42.88 228.37 146.49 -
Q4 2013 - 158.02 - 42.56 282.14 158.05 -
Q1 2014 - 214.90 - 49.87 354.48 154.23 -
Q2 2014 - 213.59 - 48.86 330.29 165.73 -
Q3 2014 - 140.24 - 38.50 243.33 191.69 -
Q4 2014 - 119.18 - 53.22 316.65 165.44 -
Q1 2015 - 90.02 - 57.09 330.33 184.08 -
Q2 2015 - 113.47 - 51.96 301.33 179.29 -
Q3 2015 - 119.82 - 46.97 215.28 164.41 -
Q4 2015 - 146.98 - 51.18 200.32 151.46 -
Q1 2016 398.15 161.52 - 51.52 - - -
Q2 2016 406.92 184.17 - 51.57 - - -
Q3 2016 325.99 165.20 - 43.83 - - -
Q4 2016 365.21 116.84 - 47.70 - - -
Q1 2017 390.68 110.76 - 48.56 - - -
Q2 2017 337.01 94.47 - 44.18 - - -
Q3 2017 400.03 63.71 - 43.20 - - -
Q4 2017 455.36 91.42 - 49.38 - - -
Q1 2018 408.92 75.86 - 37.58 - - -
Q2 2018 366.07 67.85 - 31.85 - - -
Q3 2018 344.77 59.99 - 39.06 - - -
Q4 2018 417.37 58.45 - 45.70 - - -
Q1 2019 404.71 66.12 75.71 50.27 - - -
Q2 2019 323.14 68.05 82.88 45.10 - - -
Q3 2019 332.42 67.62 75.16 50.39 - - -
Q4 2019 403.10 59.25 76.31 55.01 - - -
Q1 2020 450.93 72.47 73.18 47.57 - - -
Q2 2020 350.47 78.94 56.95 34.55 - - -
Q3 2020 343.45 94.27 63.06 48.00 - - -
Q4 2020 495.11 96.22 69.70 48.43 - - -
Q1 2021 601.67 136.63 81.02 42.80 - - -
Q2 2021 552.98 118.87 86.38 30.59 - - -
Q3 2021 499.75 103.52 81.64 42.52 - - -

Analysts Estimates (Million)

Item Q3 2021 (e) Q3 2021 (a) Change‬
Average 42.00 40.93 (2.5 %)

Estimates vs Actual (Million)

Item Q3 2021 (e) Q3 2021 (a) Change
OSOOL AND BAKHEET 39.00 40.93 5.0 %
Al Rajhi Capital 45.00 40.93 (9.0) %


Financial Ratios
Current
Market Cap (M Riyal) 2,910.00
Enterprise Value (EV) (M) 3,297.79
Shares Outstanding ((M)) 60.00
EPS ( Riyal) (TTM) 1.87
Book Value (BV) ( Riyal) 14.96
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) 25.96
P/E (TTM) 25.96
Price/book 3.24
Return on Average Assets (%) (TTM) 5.4
Return on Average Equity (%) (TTM) 12.6
more

Share Price

Bawan Co.
48.50
(0.65) (1.32 %)

Bawan Co. (BAWAN)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.