[BKAWAN] YoY Annual (Unaudited) Result on 30-Sep-2009 [#4]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
YoY- -33.27%
View:
Show?
Annual (Unaudited) Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 336,541 283,140 224,426 238,148 284,087 219,242 231,858 6.40%
PBT 625,644 785,356 572,504 350,716 522,780 359,904 276,766 14.54%
Tax -13,701 1,967 -3,309 -9,029 -8,749 -24,447 -3,001 28.76%
NP 611,943 787,323 569,195 341,687 514,031 335,457 273,765 14.33%
-
NP to SH 605,687 779,468 567,452 337,348 505,539 348,413 266,522 14.64%
-
Tax Rate 2.19% -0.25% 0.58% 2.57% 1.67% 6.79% 1.08% -
Total Cost -275,402 -504,183 -344,769 -103,539 -229,944 -116,215 -41,907 36.82%
-
Net Worth 3,734,229 3,678,905 3,159,089 2,957,921 2,871,547 2,565,748 1,555,699 15.69%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 270,898 397,154 274,887 170,485 275,944 216,701 159,039 9.27%
Div Payout % 44.73% 50.95% 48.44% 50.54% 54.58% 62.20% 59.67% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 3,734,229 3,678,905 3,159,089 2,957,921 2,871,547 2,565,748 1,555,699 15.69%
NOSH 416,766 418,057 422,903 426,213 431,163 433,403 289,163 6.27%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 181.83% 278.07% 253.62% 143.48% 180.94% 153.01% 118.07% -
ROE 16.22% 21.19% 17.96% 11.40% 17.61% 13.58% 17.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.75 67.73 53.07 55.88 65.89 50.59 80.18 0.11%
EPS 145.33 186.45 134.18 79.15 117.25 80.39 61.45 15.41%
DPS 65.00 95.00 65.00 40.00 64.00 50.00 55.00 2.82%
NAPS 8.96 8.80 7.47 6.94 6.66 5.92 5.38 8.86%
Adjusted Per Share Value based on latest NOSH - 426,265
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.85 63.82 50.58 53.68 64.03 49.42 52.26 6.39%
EPS 136.52 175.69 127.90 76.04 113.95 78.53 60.07 14.64%
DPS 61.06 89.52 61.96 38.43 62.20 48.84 35.85 9.27%
NAPS 8.4168 8.2921 7.1204 6.667 6.4723 5.7831 3.5065 15.69%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 18.00 14.96 12.28 9.26 7.50 8.70 8.65 -
P/RPS 22.29 22.09 23.14 16.57 11.38 17.20 10.79 12.84%
P/EPS 12.39 8.02 9.15 11.70 6.40 10.82 9.38 4.74%
EY 8.07 12.46 10.93 8.55 15.63 9.24 10.66 -4.52%
DY 3.61 6.35 5.29 4.32 8.53 5.75 6.36 -8.99%
P/NAPS 2.01 1.70 1.64 1.33 1.13 1.47 1.61 3.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 23/11/11 29/11/10 24/11/09 21/11/08 20/11/07 22/11/06 -
Price 17.74 16.20 15.60 10.12 7.00 10.00 10.80 -
P/RPS 21.97 23.92 29.40 18.11 10.62 19.77 13.47 8.48%
P/EPS 12.21 8.69 11.63 12.79 5.97 12.44 11.72 0.68%
EY 8.19 11.51 8.60 7.82 16.75 8.04 8.53 -0.67%
DY 3.66 5.86 4.17 3.95 9.14 5.00 5.09 -5.34%
P/NAPS 1.98 1.84 2.09 1.46 1.05 1.69 2.01 -0.25%

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