[BKAWAN] QoQ Annualized Quarter Result on 30-Sep-2003 [#4]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -2.31%
YoY- 52.31%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 157,329 154,622 161,712 151,364 150,486 150,378 162,028 -1.94%
PBT 283,542 305,708 326,816 259,473 261,214 270,358 324,788 -8.66%
Tax -74,896 -84,520 -86,084 -74,094 -71,457 -73,508 -70,956 3.67%
NP 208,646 221,188 240,732 185,379 189,757 196,850 253,832 -12.26%
-
NP to SH 208,646 221,188 240,732 185,379 189,757 196,850 253,832 -12.26%
-
Tax Rate 26.41% 27.65% 26.34% 28.56% 27.36% 27.19% 21.85% -
Total Cost -51,317 -66,566 -79,020 -34,015 -39,270 -46,472 -91,804 -32.16%
-
Net Worth 1,931,485 1,922,745 1,914,519 1,830,385 1,775,360 1,743,545 1,745,095 7.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 19,276 28,913 - 72,290 23,131 34,697 - -
Div Payout % 9.24% 13.07% - 39.00% 12.19% 17.63% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,931,485 1,922,745 1,914,519 1,830,385 1,775,360 1,743,545 1,745,095 7.00%
NOSH 289,144 289,134 289,202 289,160 289,146 289,145 288,445 0.16%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 132.62% 143.05% 148.86% 122.47% 126.10% 130.90% 156.66% -
ROE 10.80% 11.50% 12.57% 10.13% 10.69% 11.29% 14.55% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.41 53.48 55.92 52.35 52.05 52.01 56.17 -2.10%
EPS 72.16 76.50 83.24 64.11 65.63 68.08 88.00 -12.40%
DPS 6.67 10.00 0.00 25.00 8.00 12.00 0.00 -
NAPS 6.68 6.65 6.62 6.33 6.14 6.03 6.05 6.83%
Adjusted Per Share Value based on latest NOSH - 289,200
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 35.46 34.85 36.45 34.12 33.92 33.89 36.52 -1.94%
EPS 47.03 49.85 54.26 41.78 42.77 44.37 57.21 -12.25%
DPS 4.34 6.52 0.00 16.29 5.21 7.82 0.00 -
NAPS 4.3535 4.3338 4.3152 4.1256 4.0016 3.9299 3.9334 7.00%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 5.95 5.95 6.00 5.35 5.40 5.05 5.30 -
P/RPS 10.94 11.13 10.73 10.22 10.38 9.71 9.44 10.34%
P/EPS 8.25 7.78 7.21 8.35 8.23 7.42 6.02 23.40%
EY 12.13 12.86 13.87 11.98 12.15 13.48 16.60 -18.88%
DY 1.12 1.68 0.00 4.67 1.48 2.38 0.00 -
P/NAPS 0.89 0.89 0.91 0.85 0.88 0.84 0.88 0.75%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 17/05/04 18/02/04 21/11/03 18/08/03 16/05/03 26/02/03 -
Price 5.70 6.00 6.15 5.70 5.35 5.30 5.15 -
P/RPS 10.48 11.22 11.00 10.89 10.28 10.19 9.17 9.31%
P/EPS 7.90 7.84 7.39 8.89 8.15 7.78 5.85 22.19%
EY 12.66 12.75 13.53 11.25 12.27 12.85 17.09 -18.14%
DY 1.17 1.67 0.00 4.39 1.50 2.26 0.00 -
P/NAPS 0.85 0.90 0.93 0.90 0.87 0.88 0.85 0.00%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment