[BKAWAN] YoY TTM Result on 2017-03-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 15,886,332 17,093,577 20,485,831 19,938,397 15,945,840 12,263,692 10,369,043 7.36% YoY % -7.06% -16.56% 2.75% 25.04% 30.02% 18.27% - Horiz. % 153.21% 164.85% 197.57% 192.29% 153.78% 118.27% 100.00%
PBT 753,191 1,049,058 1,479,832 1,566,941 1,809,589 1,195,719 1,467,489 -10.51% YoY % -28.20% -29.11% -5.56% -13.41% 51.34% -18.52% - Horiz. % 51.33% 71.49% 100.84% 106.78% 123.31% 81.48% 100.00%
Tax -238,717 -273,829 -417,840 -101,399 -276,173 -279,050 -282,360 -2.76% YoY % 12.82% 34.47% -312.08% 63.28% 1.03% 1.17% - Horiz. % 84.54% 96.98% 147.98% 35.91% 97.81% 98.83% 100.00%
NP 514,474 775,229 1,061,992 1,465,542 1,533,416 916,669 1,185,129 -12.97% YoY % -33.64% -27.00% -27.54% -4.43% 67.28% -22.65% - Horiz. % 43.41% 65.41% 89.61% 123.66% 129.39% 77.35% 100.00%
NP to SH 266,979 393,780 513,439 704,065 728,955 439,203 556,087 -11.50% YoY % -32.20% -23.31% -27.08% -3.41% 65.97% -21.02% - Horiz. % 48.01% 70.81% 92.33% 126.61% 131.09% 78.98% 100.00%
Tax Rate 31.69 % 26.10 % 28.24 % 6.47 % 15.26 % 23.34 % 19.24 % 8.66% YoY % 21.42% -7.58% 336.48% -57.60% -34.62% 21.31% - Horiz. % 164.71% 135.65% 146.78% 33.63% 79.31% 121.31% 100.00%
Total Cost 15,371,858 16,318,348 19,423,839 18,472,855 14,412,424 11,347,023 9,183,914 8.96% YoY % -5.80% -15.99% 5.15% 28.17% 27.02% 23.55% - Horiz. % 167.38% 177.68% 211.50% 201.14% 156.93% 123.55% 100.00%
Net Worth 5,491,174 5,811,413 6,376,121 6,631,049 5,716,443 4,963,020 4,789,570 2.30% YoY % -5.51% -8.86% -3.84% 16.00% 15.18% 3.62% - Horiz. % 114.65% 121.33% 133.13% 138.45% 119.35% 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 59,706 242,111 223,002 203,536 246,251 228,006 -20.14% YoY % -1.04% -75.34% 8.57% 9.56% -17.35% 8.00% - Horiz. % 25.91% 26.19% 106.19% 97.81% 89.27% 108.00% 100.00%
Div Payout % 22.13 % 15.16 % 47.15 % 31.67 % 27.92 % 56.07 % 41.00 % -9.76% YoY % 45.98% -67.85% 48.88% 13.43% -50.21% 36.76% - Horiz. % 53.98% 36.98% 115.00% 77.24% 68.10% 136.76% 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 5,716,443 4,963,020 4,789,570 2.30% YoY % -5.51% -8.86% -3.84% 16.00% 15.18% 3.62% - Horiz. % 114.65% 121.33% 133.13% 138.45% 119.35% 103.62% 100.00%
NOSH 393,915 398,042 401,772 404,826 405,997 408,143 412,894 -0.78% YoY % -1.04% -0.93% -0.75% -0.29% -0.53% -1.15% - Horiz. % 95.40% 96.40% 97.31% 98.05% 98.33% 98.85% 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 3.24 % 4.54 % 5.18 % 7.35 % 9.62 % 7.47 % 11.43 % -18.94% YoY % -28.63% -12.36% -29.52% -23.60% 28.78% -34.65% - Horiz. % 28.35% 39.72% 45.32% 64.30% 84.16% 65.35% 100.00%
ROE 4.86 % 6.78 % 8.05 % 10.62 % 12.75 % 8.85 % 11.61 % -13.50% YoY % -28.32% -15.78% -24.20% -16.71% 44.07% -23.77% - Horiz. % 41.86% 58.40% 69.34% 91.47% 109.82% 76.23% 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 4,032.93 4,294.42 5,098.87 4,925.18 3,927.57 3,004.75 2,511.31 8.21% YoY % -6.09% -15.78% 3.53% 25.40% 30.71% 19.65% - Horiz. % 160.59% 171.00% 203.04% 196.12% 156.40% 119.65% 100.00%
EPS 67.78 98.93 127.79 173.92 179.55 107.61 134.68 -10.80% YoY % -31.49% -22.58% -26.52% -3.14% 66.85% -20.10% - Horiz. % 50.33% 73.46% 94.88% 129.14% 133.32% 79.90% 100.00%
DPS 15.00 15.00 60.00 55.00 50.00 60.00 55.00 -19.45% YoY % 0.00% -75.00% 9.09% 10.00% -16.67% 9.09% - Horiz. % 27.27% 27.27% 109.09% 100.00% 90.91% 109.09% 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 3,580.70 3,852.80 4,617.40 4,494.01 3,594.11 2,764.17 2,337.13 7.36% YoY % -7.06% -16.56% 2.75% 25.04% 30.02% 18.27% - Horiz. % 153.21% 164.85% 197.57% 192.29% 153.78% 118.27% 100.00%
EPS 60.18 88.76 115.73 158.69 164.30 98.99 125.34 -11.50% YoY % -32.20% -23.30% -27.07% -3.41% 65.98% -21.02% - Horiz. % 48.01% 70.82% 92.33% 126.61% 131.08% 78.98% 100.00%
DPS 13.32 13.46 54.57 50.26 45.88 55.50 51.39 -20.13% YoY % -1.04% -75.33% 8.58% 9.55% -17.33% 8.00% - Horiz. % 25.92% 26.19% 106.19% 97.80% 89.28% 108.00% 100.00%
NAPS 12.3768 13.0986 14.3714 14.9460 12.8846 11.1864 10.7954 2.30% YoY % -5.51% -8.86% -3.84% 16.00% 15.18% 3.62% - Horiz. % 114.65% 121.34% 133.13% 138.45% 119.35% 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 0.30 0.40 0.35 0.39 0.47 0.61 0.78 -14.71% YoY % -25.00% 14.29% -10.26% -17.02% -22.95% -21.79% - Horiz. % 38.46% 51.28% 44.87% 50.00% 60.26% 78.21% 100.00%
P/EPS 17.97 17.16 14.16 11.14 10.19 16.95 14.63 3.48% YoY % 4.72% 21.19% 27.11% 9.32% -39.88% 15.86% - Horiz. % 122.83% 117.29% 96.79% 76.14% 69.65% 115.86% 100.00%
EY 5.56 5.83 7.06 8.97 9.81 5.90 6.84 -3.39% YoY % -4.63% -17.42% -21.29% -8.56% 66.27% -13.74% - Horiz. % 81.29% 85.23% 103.22% 131.14% 143.42% 86.26% 100.00%
DY 1.23 0.88 3.31 2.84 2.73 3.29 2.79 -12.75% YoY % 39.77% -73.41% 16.55% 4.03% -17.02% 17.92% - Horiz. % 44.09% 31.54% 118.64% 101.79% 97.85% 117.92% 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 0.35 0.39 0.36 0.37 0.45 0.61 0.79 -12.68% YoY % -10.26% 8.33% -2.70% -17.78% -26.23% -22.78% - Horiz. % 44.30% 49.37% 45.57% 46.84% 56.96% 77.22% 100.00%
P/EPS 20.80 16.98 14.40 10.58 9.81 16.89 14.69 5.96% YoY % 22.50% 17.92% 36.11% 7.85% -41.92% 14.98% - Horiz. % 141.59% 115.59% 98.03% 72.02% 66.78% 114.98% 100.00%
EY 4.81 5.89 6.95 9.45 10.19 5.92 6.81 -5.63% YoY % -18.34% -15.25% -26.46% -7.26% 72.13% -13.07% - Horiz. % 70.63% 86.49% 102.06% 138.77% 149.63% 86.93% 100.00%
DY 1.06 0.89 3.26 2.99 2.84 3.30 2.78 -14.83% YoY % 19.10% -72.70% 9.03% 5.28% -13.94% 18.71% - Horiz. % 38.13% 32.01% 117.27% 107.55% 102.16% 118.71% 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 
