[BKAWAN] QoQ Quarter Result on 2016-12-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 5,301,592 5,012,875 5,603,935 5,629,920 4,661,089 4,043,453 3,814,450 24.52% QoQ % 5.76% -10.55% -0.46% 20.79% 15.27% 6.00% - Horiz. % 138.99% 131.42% 146.91% 147.59% 122.20% 106.00% 100.00%
PBT 422,597 248,030 437,701 513,803 257,932 357,505 268,488 35.27% QoQ % 70.38% -43.33% -14.81% 99.20% -27.85% 33.15% - Horiz. % 157.40% 92.38% 163.02% 191.37% 96.07% 133.15% 100.00%
Tax -123,235 -93,336 -102,552 -104,285 164,627 -59,189 -62,761 56.74% QoQ % -32.03% 8.99% 1.66% -163.35% 378.14% 5.69% - Horiz. % 196.36% 148.72% 163.40% 166.16% -262.31% 94.31% 100.00%
NP 299,362 154,694 335,149 409,518 422,559 298,316 205,727 28.38% QoQ % 93.52% -53.84% -18.16% -3.09% 41.65% 45.01% - Horiz. % 145.51% 75.19% 162.91% 199.06% 205.40% 145.01% 100.00%
NP to SH 145,009 80,779 163,315 197,543 194,734 148,473 94,435 33.06% QoQ % 79.51% -50.54% -17.33% 1.44% 31.16% 57.22% - Horiz. % 153.55% 85.54% 172.94% 209.18% 206.21% 157.22% 100.00%
Tax Rate 29.16 % 37.63 % 23.43 % 20.30 % -63.83 % 16.56 % 23.38 % 15.85% QoQ % -22.51% 60.61% 15.42% 131.80% -485.45% -29.17% - Horiz. % 124.72% 160.95% 100.21% 86.83% -273.01% 70.83% 100.00%
Total Cost 5,002,230 4,858,181 5,268,786 5,220,402 4,238,530 3,745,137 3,608,723 24.30% QoQ % 2.97% -7.79% 0.93% 23.17% 13.17% 3.78% - Horiz. % 138.61% 134.62% 146.00% 144.66% 117.45% 103.78% 100.00%
Net Worth 6,720,215 6,612,741 6,631,049 6,452,988 6,089,494 5,755,459 5,716,443 11.38% QoQ % 1.63% -0.28% 2.76% 5.97% 5.80% 0.68% - Horiz. % 117.56% 115.68% 116.00% 112.88% 106.53% 100.68% 100.00%
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 181,845 - 60,723 - 162,278 - 60,899 107.22% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 298.60% 0.00% 99.71% 0.00% 266.47% 0.00% 100.00%
Div Payout % 125.40 % - % 37.18 % - % 83.33 % - % 64.49 % 55.73% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 194.45% 0.00% 57.65% 0.00% 129.21% 0.00% 100.00%
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 6,720,215 6,612,741 6,631,049 6,452,988 6,089,494 5,755,459 5,716,443 11.38% QoQ % 1.63% -0.28% 2.76% 5.97% 5.80% 0.68% - Horiz. % 117.56% 115.68% 116.00% 112.88% 106.53% 100.68% 100.00%
NOSH 404,102 404,449 404,826 405,084 405,695 405,885 405,997 -0.31% QoQ % -0.09% -0.09% -0.06% -0.15% -0.05% -0.03% - Horiz. % 99.53% 99.62% 99.71% 99.78% 99.93% 99.97% 100.00%
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.65 % 3.09 % 5.98 % 7.27 % 9.07 % 7.38 % 5.39 % 3.19% QoQ % 82.85% -48.33% -17.74% -19.85% 22.90% 36.92% - Horiz. % 104.82% 57.33% 110.95% 134.88% 168.27% 136.92% 100.00%
ROE 2.16 % 1.22 % 2.46 % 3.06 % 3.20 % 2.58 % 1.65 % 19.65% QoQ % 77.05% -50.41% -19.61% -4.38% 24.03% 56.36% - Horiz. % 130.91% 73.94% 149.09% 185.45% 193.94% 156.36% 100.00%
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,311.94 1,239.43 1,384.28 1,389.82 1,148.91 996.20 939.53 24.91% QoQ % 5.85% -10.46% -0.40% 20.97% 15.33% 6.03% - Horiz. % 139.64% 131.92% 147.34% 147.93% 122.29% 106.03% 100.00%
EPS 35.88 19.97 40.34 48.77 48.00 36.58 23.26 33.47% QoQ % 79.67% -50.50% -17.29% 1.60% 31.22% 57.27% - Horiz. % 154.26% 85.86% 173.43% 209.67% 206.36% 157.27% 100.00%
DPS 45.00 0.00 15.00 0.00 40.00 0.00 15.00 107.87% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 0.00% 100.00% 0.00% 266.67% 0.00% 100.00%
NAPS 16.6300 16.3500 16.3800 15.9300 15.0100 14.1800 14.0800 11.72% QoQ % 1.71% -0.18% 2.82% 6.13% 5.85% 0.71% - Horiz. % 118.11% 116.12% 116.34% 113.14% 106.61% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1,216.10 1,149.87 1,285.45 1,291.41 1,069.18 927.50 874.97 24.52% QoQ % 5.76% -10.55% -0.46% 20.79% 15.28% 6.00% - Horiz. % 138.99% 131.42% 146.91% 147.59% 122.20% 106.00% 100.00%
EPS 33.26 18.53 37.46 45.31 44.67 34.06 21.66 33.06% QoQ % 79.49% -50.53% -17.33% 1.43% 31.15% 57.25% - Horiz. % 153.55% 85.55% 172.95% 209.19% 206.23% 157.25% 100.00%
DPS 41.71 0.00 13.93 0.00 37.22 0.00 13.97 107.21% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 298.57% 0.00% 99.71% 0.00% 266.43% 0.00% 100.00%
NAPS 15.4151 15.1685 15.2105 14.8021 13.9683 13.2021 13.1126 11.38% QoQ % 1.63% -0.28% 2.76% 5.97% 5.80% 0.68% - Horiz. % 117.56% 115.68% 116.00% 112.88% 106.53% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 19.1200 18.9000 19.3800 18.4000 18.1800 17.8000 18.3000 -
P/RPS 1.46 1.52 1.40 1.32 1.58 1.79 1.95 -17.53% QoQ % -3.95% 8.57% 6.06% -16.46% -11.73% -8.21% - Horiz. % 74.87% 77.95% 71.79% 67.69% 81.03% 91.79% 100.00%
P/EPS 53.28 94.63 48.04 37.73 37.88 48.66 78.68 -22.87% QoQ % -43.70% 96.98% 27.33% -0.40% -22.15% -38.15% - Horiz. % 67.72% 120.27% 61.06% 47.95% 48.14% 61.85% 100.00%
EY 1.88 1.06 2.08 2.65 2.64 2.06 1.27 29.86% QoQ % 77.36% -49.04% -21.51% 0.38% 28.16% 62.20% - Horiz. % 148.03% 83.46% 163.78% 208.66% 207.87% 162.20% 100.00%
DY 2.35 0.00 0.77 0.00 2.20 0.00 0.82 101.63% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 286.59% 0.00% 93.90% 0.00% 268.29% 0.00% 100.00%
P/NAPS 1.15 1.16 1.18 1.16 1.21 1.26 1.30 -7.84% QoQ % -0.86% -1.69% 1.72% -4.13% -3.97% -3.08% - Horiz. % 88.46% 89.23% 90.77% 89.23% 93.08% 96.92% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 15/08/17 22/05/17 14/02/17 16/11/16 17/08/16 16/05/16 -
Price 19.8000 19.0000 18.4000 19.8000 18.3000 17.9600 17.6200 -
P/RPS 1.51 1.53 1.33 1.42 1.59 1.80 1.88 -13.58% QoQ % -1.31% 15.04% -6.34% -10.69% -11.67% -4.26% - Horiz. % 80.32% 81.38% 70.74% 75.53% 84.57% 95.74% 100.00%
P/EPS 55.18 95.13 45.61 40.60 38.13 49.10 75.75 -19.03% QoQ % -42.00% 108.57% 12.34% 6.48% -22.34% -35.18% - Horiz. % 72.84% 125.58% 60.21% 53.60% 50.34% 64.82% 100.00%
EY 1.81 1.05 2.19 2.46 2.62 2.04 1.32 23.40% QoQ % 72.38% -52.05% -10.98% -6.11% 28.43% 54.55% - Horiz. % 137.12% 79.55% 165.91% 186.36% 198.48% 154.55% 100.00%
DY 2.27 0.00 0.82 0.00 2.19 0.00 0.85 92.37% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 267.06% 0.00% 96.47% 0.00% 257.65% 0.00% 100.00%
P/NAPS 1.19 1.16 1.12 1.24 1.22 1.27 1.25 -3.22% QoQ % 2.59% 3.57% -9.68% 1.64% -3.94% 1.60% - Horiz. % 95.20% 92.80% 89.60% 99.20% 97.60% 101.60% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BKB FY2017 Q1 Quarterly Report.pdf 
