[BKAWAN] QoQ TTM Result on 31-Dec-1999 [#1]

Announcement Date
23-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2000
Quarter
31-Dec-1999 [#1]
Profit Trend
QoQ- 141.28%
YoY--%
View:
Show?
TTM Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 158,256 165,259 125,555 89,718 47,379 0 -100.00%
PBT 196,765 226,490 205,086 160,166 64,978 0 -100.00%
Tax -41,910 -37,048 -31,389 -19,377 -6,627 0 -100.00%
NP 154,855 189,442 173,697 140,789 58,351 0 -100.00%
-
NP to SH 154,855 189,442 173,697 140,789 58,351 0 -100.00%
-
Tax Rate 21.30% 16.36% 15.31% 12.10% 10.20% - -
Total Cost 3,401 -24,183 -48,142 -51,071 -10,972 0 -100.00%
-
Net Worth 1,582,334 1,609,488 1,564,573 1,548,607 1,474,069 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 57,892 58,104 58,104 40,784 40,784 - -100.00%
Div Payout % 37.39% 30.67% 33.45% 28.97% 69.90% - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 1,582,334 1,609,488 1,564,573 1,548,607 1,474,069 0 -100.00%
NOSH 289,804 291,574 288,666 289,459 291,318 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 97.85% 114.63% 138.34% 156.92% 123.16% 0.00% -
ROE 9.79% 11.77% 11.10% 9.09% 3.96% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 54.61 56.68 43.49 31.00 16.26 0.00 -100.00%
EPS 53.43 64.97 60.17 48.64 20.03 0.00 -100.00%
DPS 20.00 20.00 20.13 14.09 14.00 0.00 -100.00%
NAPS 5.46 5.52 5.42 5.35 5.06 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 289,459
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 35.67 37.25 28.30 20.22 10.68 0.00 -100.00%
EPS 34.90 42.70 39.15 31.73 13.15 0.00 -100.00%
DPS 13.05 13.10 13.10 9.19 9.19 0.00 -100.00%
NAPS 3.5665 3.6277 3.5265 3.4905 3.3225 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - -
Price 3.92 4.12 4.40 0.00 0.00 0.00 -
P/RPS 7.18 7.27 10.12 0.00 0.00 0.00 -100.00%
P/EPS 7.34 6.34 7.31 0.00 0.00 0.00 -100.00%
EY 13.63 15.77 13.68 0.00 0.00 0.00 -100.00%
DY 5.10 4.85 4.57 0.00 0.00 0.00 -100.00%
P/NAPS 0.72 0.75 0.81 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 28/11/00 29/08/00 - - - - -
Price 3.86 4.00 0.00 0.00 0.00 0.00 -
P/RPS 7.07 7.06 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.22 6.16 0.00 0.00 0.00 0.00 -100.00%
EY 13.84 16.24 0.00 0.00 0.00 0.00 -100.00%
DY 5.18 5.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.71 0.72 0.00 0.00 0.00 0.00 -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 & 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