[BKAWAN] YoY Quarter Result on 2017-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,079,585 4,829,718 5,603,935 3,814,450 3,159,630 3,023,312 2,307,697 9.96% YoY % -15.53% -13.82% 46.91% 20.72% 4.51% 31.01% - Horiz. % 176.78% 209.29% 242.84% 165.29% 136.92% 131.01% 100.00%
PBT 218,728 322,445 437,701 268,488 320,808 450,816 301,343 -5.20% YoY % -32.17% -26.33% 63.02% -16.31% -28.84% 49.60% - Horiz. % 72.58% 107.00% 145.25% 89.10% 106.46% 149.60% 100.00%
Tax -52,170 -91,664 -102,552 -62,761 -74,538 -94,234 -62,716 -3.02% YoY % 43.09% 10.62% -63.40% 15.80% 20.90% -50.26% - Horiz. % 83.18% 146.16% 163.52% 100.07% 118.85% 150.26% 100.00%
NP 166,558 230,781 335,149 205,727 246,270 356,582 238,627 -5.81% YoY % -27.83% -31.14% 62.91% -16.46% -30.94% 49.43% - Horiz. % 69.80% 96.71% 140.45% 86.21% 103.20% 149.43% 100.00%
NP to SH 79,288 109,752 163,315 94,435 120,892 163,217 108,918 -5.15% YoY % -27.76% -32.80% 72.94% -21.88% -25.93% 49.85% - Horiz. % 72.80% 100.77% 149.94% 86.70% 110.99% 149.85% 100.00%
Tax Rate 23.85 % 28.43 % 23.43 % 23.38 % 23.23 % 20.90 % 20.81 % 2.30% YoY % -16.11% 21.34% 0.21% 0.65% 11.15% 0.43% - Horiz. % 114.61% 136.62% 112.59% 112.35% 111.63% 100.43% 100.00%
Total Cost 3,913,027 4,598,937 5,268,786 3,608,723 2,913,360 2,666,730 2,069,070 11.20% YoY % -14.91% -12.71% 46.00% 23.87% 9.25% 28.89% - Horiz. % 189.12% 222.27% 254.65% 174.41% 140.81% 128.89% 100.00%
Net Worth 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 3,810,675 7.28% YoY % -8.86% -3.84% 16.00% 15.18% 3.62% 25.69% - Horiz. % 152.50% 167.32% 174.01% 150.01% 130.24% 125.69% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 59,706 60,265 60,723 60,899 61,221 61,934 62,333 -0.71% YoY % -0.93% -0.75% -0.29% -0.53% -1.15% -0.64% - Horiz. % 95.78% 96.68% 97.42% 97.70% 98.22% 99.36% 100.00%
Div Payout % 75.30 % 54.91 % 37.18 % 64.49 % 50.64 % 37.95 % 57.23 % 4.68% YoY % 37.13% 47.69% -42.35% 27.35% 33.44% -33.69% - Horiz. % 131.57% 95.95% 64.97% 112.69% 88.49% 66.31% 100.00%
Equity 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 3,810,675 7.28% YoY % -8.86% -3.84% 16.00% 15.18% 3.62% 25.69% - Horiz. % 152.50% 167.32% 174.01% 150.01% 130.24% 125.69% 100.00%
NOSH 398,042 401,772 404,826 405,997 408,143 412,894 415,558 -0.71% YoY % -0.93% -0.75% -0.29% -0.53% -1.15% -0.64% - Horiz. % 95.78% 96.68% 97.42% 97.70% 98.22% 99.36% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.08 % 4.78 % 5.98 % 5.39 % 7.79 % 11.79 % 10.34 % -14.35% YoY % -14.64% -20.07% 10.95% -30.81% -33.93% 14.02% - Horiz. % 39.46% 46.23% 57.83% 52.13% 75.34% 114.02% 100.00%
ROE 1.36 % 1.72 % 2.46 % 1.65 % 2.44 % 3.41 % 2.86 % -11.65% YoY % -20.93% -30.08% 49.09% -32.38% -28.45% 19.23% - Horiz. % 47.55% 60.14% 86.01% 57.69% 85.31% 119.23% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1,024.91 1,202.10 1,384.28 939.53 774.15 732.22 555.32 10.75% YoY % -14.74% -13.16% 47.34% 21.36% 5.73% 31.86% - Horiz. % 184.56% 216.47% 249.28% 169.19% 139.41% 131.86% 100.00%
EPS 19.92 27.32 40.34 23.26 29.62 39.53 26.21 -4.47% YoY % -27.09% -32.28% 73.43% -21.47% -25.07% 50.82% - Horiz. % 76.00% 104.24% 153.91% 88.74% 113.01% 150.82% 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 14.6000 15.8700 16.3800 14.0800 12.1600 11.6000 9.1700 8.06% YoY % -8.00% -3.11% 16.34% 15.79% 4.83% 26.50% - Horiz. % 159.21% 173.06% 178.63% 153.54% 132.61% 126.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 435,951 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 935.79 1,107.86 1,285.45 874.97 724.77 693.50 529.35 9.96% YoY % -15.53% -13.82% 46.91% 20.72% 4.51% 31.01% - Horiz. % 176.78% 209.29% 242.84% 165.29% 136.92% 131.01% 100.00%
EPS 18.19 25.18 37.46 21.66 27.73 37.44 24.98 -5.15% YoY % -27.76% -32.78% 72.95% -21.89% -25.93% 49.88% - Horiz. % 72.82% 100.80% 149.96% 86.71% 111.01% 149.88% 100.00%
DPS 13.70 13.82 13.93 13.97 14.04 14.21 14.30 -0.71% YoY % -0.87% -0.79% -0.29% -0.50% -1.20% -0.63% - Horiz. % 95.80% 96.64% 97.41% 97.69% 98.18% 99.37% 100.00%
NAPS 13.3304 14.6258 15.2105 13.1126 11.3844 10.9865 8.7411 7.28% YoY % -8.86% -3.84% 16.00% 15.18% 3.62% 25.69% - Horiz. % 152.50% 167.32% 174.01% 150.01% 130.24% 125.69% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 16.9800 18.1000 19.3800 18.3000 18.2400 19.7000 18.1000 -
P/RPS 1.66 1.51 1.40 1.95 2.36 2.69 3.26 -10.63% YoY % 9.93% 7.86% -28.21% -17.37% -12.27% -17.48% - Horiz. % 50.92% 46.32% 42.94% 59.82% 72.39% 82.52% 100.00%
P/EPS 85.24 66.26 48.04 78.68 61.58 49.84 69.06 3.57% YoY % 28.64% 37.93% -38.94% 27.77% 23.56% -27.83% - Horiz. % 123.43% 95.95% 69.56% 113.93% 89.17% 72.17% 100.00%
EY 1.17 1.51 2.08 1.27 1.62 2.01 1.45 -3.51% YoY % -22.52% -27.40% 63.78% -21.60% -19.40% 38.62% - Horiz. % 80.69% 104.14% 143.45% 87.59% 111.72% 138.62% 100.00%
DY 0.88 0.83 0.77 0.82 0.82 0.76 0.83 0.98% YoY % 6.02% 7.79% -6.10% 0.00% 7.89% -8.43% - Horiz. % 106.02% 100.00% 92.77% 98.80% 98.80% 91.57% 100.00%
P/NAPS 1.16 1.14 1.18 1.30 1.50 1.70 1.97 -8.44% YoY % 1.75% -3.39% -9.23% -13.33% -11.76% -13.71% - Horiz. % 58.88% 57.87% 59.90% 65.99% 76.14% 86.29% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 16/05/18 22/05/17 16/05/16 20/05/15 21/05/14 22/05/13 -
Price 16.8000 18.4000 18.4000 17.6200 18.1800 19.7800 19.1000 -
P/RPS 1.64 1.53 1.33 1.88 2.35 2.70 3.44 -11.61% YoY % 7.19% 15.04% -29.26% -20.00% -12.96% -21.51% - Horiz. % 47.67% 44.48% 38.66% 54.65% 68.31% 78.49% 100.00%
P/EPS 84.34 67.36 45.61 75.75 61.38 50.04 72.87 2.47% YoY % 25.21% 47.69% -39.79% 23.41% 22.66% -31.33% - Horiz. % 115.74% 92.44% 62.59% 103.95% 84.23% 68.67% 100.00%
EY 1.19 1.48 2.19 1.32 1.63 2.00 1.37 -2.32% YoY % -19.59% -32.42% 65.91% -19.02% -18.50% 45.99% - Horiz. % 86.86% 108.03% 159.85% 96.35% 118.98% 145.99% 100.00%
DY 0.89 0.82 0.82 0.85 0.83 0.76 0.79 2.01% YoY % 8.54% 0.00% -3.53% 2.41% 9.21% -3.80% - Horiz. % 112.66% 103.80% 103.80% 107.59% 105.06% 96.20% 100.00%
P/NAPS 1.15 1.16 1.12 1.25 1.50 1.71 2.08 -9.40% YoY % -0.86% 3.57% -10.40% -16.67% -12.28% -17.79% - Horiz. % 55.29% 55.77% 53.85% 60.10% 72.12% 82.21% 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 
