[BKAWAN] YoY Cumulative Quarter Result on 2017-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 8,139,325 8,298,584 10,171,364 11,233,855 8,264,709 6,374,177 5,610,149 6.39% YoY % -1.92% -18.41% -9.46% 35.93% 29.66% 13.62% - Horiz. % 145.08% 147.92% 181.30% 200.24% 147.32% 113.62% 100.00%
PBT 405,456 581,577 809,205 951,504 1,207,149 639,082 860,644 -11.78% YoY % -30.28% -28.13% -14.96% -21.18% 88.89% -25.74% - Horiz. % 47.11% 67.57% 94.02% 110.56% 140.26% 74.26% 100.00%
Tax -160,920 -124,074 -201,269 -206,837 -151,129 -146,010 -177,526 -1.62% YoY % -29.70% 38.35% 2.69% -36.86% -3.51% 17.75% - Horiz. % 90.65% 69.89% 113.37% 116.51% 85.13% 82.25% 100.00%
NP 244,536 457,503 607,936 744,667 1,056,020 493,072 683,118 -15.72% YoY % -46.55% -24.74% -18.36% -29.48% 114.17% -27.82% - Horiz. % 35.80% 66.97% 88.99% 109.01% 154.59% 72.18% 100.00%
NP to SH 119,452 215,972 287,651 360,858 481,961 237,846 320,189 -15.14% YoY % -44.69% -24.92% -20.29% -25.13% 102.64% -25.72% - Horiz. % 37.31% 67.45% 89.84% 112.70% 150.52% 74.28% 100.00%
Tax Rate 39.69 % 21.33 % 24.87 % 21.74 % 12.52 % 22.85 % 20.63 % 11.51% YoY % 86.08% -14.23% 14.40% 73.64% -45.21% 10.76% - Horiz. % 192.39% 103.39% 120.55% 105.38% 60.69% 110.76% 100.00%
Total Cost 7,894,789 7,841,081 9,563,428 10,489,188 7,208,689 5,881,105 4,927,031 8.17% YoY % 0.68% -18.01% -8.83% 45.51% 22.57% 19.36% - Horiz. % 160.23% 159.14% 194.10% 212.89% 146.31% 119.36% 100.00%
Net Worth 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 2.30% YoY % -5.51% -8.86% -3.84% 15.99% 15.20% 3.62% - Horiz. % 114.65% 121.34% 133.13% 138.45% 119.37% 103.62% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 59,087 59,706 60,265 60,723 60,904 61,216 61,932 -0.78% YoY % -1.04% -0.93% -0.75% -0.30% -0.51% -1.16% - Horiz. % 95.41% 96.41% 97.31% 98.05% 98.34% 98.84% 100.00%
Div Payout % 49.47 % 27.65 % 20.95 % 16.83 % 12.64 % 25.74 % 19.34 % 16.93% YoY % 78.92% 31.98% 24.48% 33.15% -50.89% 33.09% - Horiz. % 255.79% 142.97% 108.32% 87.02% 65.36% 133.09% 100.00%
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 5,491,174 5,811,413 6,376,121 6,631,049 5,716,942 4,962,607 4,789,416 2.30% YoY % -5.51% -8.86% -3.84% 15.99% 15.20% 3.62% - Horiz. % 114.65% 121.34% 133.13% 138.45% 119.37% 103.62% 100.00%
NOSH 393,915 398,042 401,772 404,826 406,032 408,109 412,880 -0.78% YoY % -1.04% -0.93% -0.75% -0.30% -0.51% -1.16% - Horiz. % 95.41% 96.41% 97.31% 98.05% 98.34% 98.84% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.00 % 5.51 % 5.98 % 6.63 % 12.78 % 7.74 % 12.18 % -20.81% YoY % -45.55% -7.86% -9.80% -48.12% 65.12% -36.45% - Horiz. % 24.63% 45.24% 49.10% 54.43% 104.93% 63.55% 100.00%
ROE 2.18 % 3.72 % 4.51 % 5.44 % 8.43 % 4.79 % 6.69 % -17.03% YoY % -41.40% -17.52% -17.10% -35.47% 75.99% -28.40% - Horiz. % 32.59% 55.61% 67.41% 81.32% 126.01% 71.60% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 2,066.26 2,084.85 2,531.63 2,774.98 2,035.48 1,561.88 1,358.78 7.23% YoY % -0.89% -17.65% -8.77% 36.33% 30.32% 14.95% - Horiz. % 152.07% 153.44% 186.32% 204.23% 149.80% 114.95% 100.00%
EPS 30.32 54.26 71.60 89.14 118.70 58.28 77.55 -14.48% YoY % -44.12% -24.22% -19.68% -24.90% 103.67% -24.85% - Horiz. % 39.10% 69.97% 92.33% 114.95% 153.06% 75.15% 100.00%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 13.9400 14.6000 15.8700 16.3800 14.0800 12.1600 11.6000 3.11% YoY % -4.52% -8.00% -3.11% 16.34% 15.79% 4.83% - Horiz. % 120.17% 125.86% 136.81% 141.21% 121.38% 104.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 443,665 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1,834.56 1,870.46 2,292.57 2,532.05 1,862.82 1,436.71 1,264.50 6.39% YoY % -1.92% -18.41% -9.46% 35.93% 29.66% 13.62% - Horiz. % 145.08% 147.92% 181.30% 200.24% 147.32% 113.62% 100.00%
EPS 26.92 48.68 64.84 81.34 108.63 53.61 72.17 -15.14% YoY % -44.70% -24.92% -20.29% -25.12% 102.63% -25.72% - Horiz. % 37.30% 67.45% 89.84% 112.71% 150.52% 74.28% 100.00%
DPS 13.32 13.46 13.58 13.69 13.73 13.80 13.96 -0.78% YoY % -1.04% -0.88% -0.80% -0.29% -0.51% -1.15% - Horiz. % 95.42% 96.42% 97.28% 98.07% 98.35% 98.85% 100.00%
NAPS 12.3768 13.0986 14.3714 14.9460 12.8857 11.1855 10.7951 2.30% YoY % -5.51% -8.86% -3.84% 15.99% 15.20% 3.62% - Horiz. % 114.65% 121.34% 133.13% 138.45% 119.37% 103.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 12.1800 16.9800 18.1000 19.3800 18.3000 18.2400 19.7000 -
P/RPS 0.59 0.81 0.71 0.70 0.90 1.17 1.45 -13.91% YoY % -27.16% 14.08% 1.43% -22.22% -23.08% -19.31% - Horiz. % 40.69% 55.86% 48.97% 48.28% 62.07% 80.69% 100.00%
P/EPS 40.17 31.29 25.28 21.74 15.42 31.30 25.40 7.93% YoY % 28.38% 23.77% 16.28% 40.99% -50.73% 23.23% - Horiz. % 158.15% 123.19% 99.53% 85.59% 60.71% 123.23% 100.00%
EY 2.49 3.20 3.96 4.60 6.49 3.20 3.94 -7.36% YoY % -22.19% -19.19% -13.91% -29.12% 102.81% -18.78% - Horiz. % 63.20% 81.22% 100.51% 116.75% 164.72% 81.22% 100.00%
DY 1.23 0.88 0.83 0.77 0.82 0.82 0.76 8.35% YoY % 39.77% 6.02% 7.79% -6.10% 0.00% 7.89% - Horiz. % 161.84% 115.79% 109.21% 101.32% 107.89% 107.89% 100.00%
P/NAPS 0.87 1.16 1.14 1.18 1.30 1.50 1.70 -10.56% YoY % -25.00% 1.75% -3.39% -9.23% -13.33% -11.76% - Horiz. % 51.18% 68.24% 67.06% 69.41% 76.47% 88.24% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 -
Price 14.1000 16.8000 18.4000 18.4000 17.6200 18.1800 19.7800 -
P/RPS 0.68 0.81 0.73 0.66 0.87 1.16 1.46 -11.95% YoY % -16.05% 10.96% 10.61% -24.14% -25.00% -20.55% - Horiz. % 46.58% 55.48% 50.00% 45.21% 59.59% 79.45% 100.00%
P/EPS 46.50 30.96 25.70 20.64 14.84 31.19 25.51 10.51% YoY % 50.19% 20.47% 24.52% 39.08% -52.42% 22.27% - Horiz. % 182.28% 121.36% 100.74% 80.91% 58.17% 122.27% 100.00%
EY 2.15 3.23 3.89 4.84 6.74 3.21 3.92 -9.52% YoY % -33.44% -16.97% -19.63% -28.19% 109.97% -18.11% - Horiz. % 54.85% 82.40% 99.23% 123.47% 171.94% 81.89% 100.00%
DY 1.06 0.89 0.82 0.82 0.85 0.83 0.76 5.70% YoY % 19.10% 8.54% 0.00% -3.53% 2.41% 9.21% - Horiz. % 139.47% 117.11% 107.89% 107.89% 111.84% 109.21% 100.00%
P/NAPS 1.01 1.15 1.16 1.12 1.25 1.50 1.71 -8.39% YoY % -12.17% -0.86% 3.57% -10.40% -16.67% -12.28% - Horiz. % 59.06% 67.25% 67.84% 65.50% 73.10% 87.72% 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 Q2 Quarterly Report.pdf 
