[BKAWAN] YoY Annual (Unaudited) Result on 30-Sep-2014 [#4]

Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
YoY- 7.82%
View:
Show?
Annual (Unaudited) Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 21,548,322 16,969,251 14,055,308 11,499,664 9,466,245 336,541 283,140 105.72%
PBT 1,622,131 1,822,586 1,241,522 1,417,281 1,285,791 625,644 785,356 12.83%
Tax -423,408 -45,691 -271,054 -310,566 -253,357 -13,701 1,967 -
NP 1,198,723 1,776,895 970,468 1,106,715 1,032,434 611,943 787,323 7.25%
-
NP to SH 586,646 825,168 484,840 521,546 483,709 605,687 779,468 -4.62%
-
Tax Rate 26.10% 2.51% 21.83% 21.91% 19.70% 2.19% -0.25% -
Total Cost 20,349,599 15,192,356 13,084,840 10,392,949 8,433,811 -275,402 -504,183 -
-
Net Worth 6,720,215 6,089,965 5,624,877 4,657,614 4,570,577 3,734,229 3,678,905 10.55%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 242,461 223,149 203,799 246,652 228,321 270,898 397,154 -7.88%
Div Payout % 41.33% 27.04% 42.03% 47.29% 47.20% 44.73% 50.95% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 6,720,215 6,089,965 5,624,877 4,657,614 4,570,577 3,734,229 3,678,905 10.55%
NOSH 435,951 405,727 407,599 411,086 415,129 416,766 418,057 0.70%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.56% 10.47% 6.90% 9.62% 10.91% 181.83% 278.07% -
ROE 8.73% 13.55% 8.62% 11.20% 10.58% 16.22% 21.19% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5,332.40 4,182.43 3,448.31 2,797.38 2,280.31 80.75 67.73 106.88%
EPS 145.17 203.38 118.95 126.87 116.52 145.33 186.45 -4.08%
DPS 60.00 55.00 50.00 60.00 55.00 65.00 95.00 -7.36%
NAPS 16.63 15.01 13.80 11.33 11.01 8.96 8.80 11.17%
Adjusted Per Share Value based on latest NOSH - 411,177
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4,856.88 3,824.78 3,167.99 2,591.96 2,133.64 75.85 63.82 105.72%
EPS 132.23 185.99 109.28 117.55 109.03 136.52 175.69 -4.62%
DPS 54.65 50.30 45.94 55.59 51.46 61.06 89.52 -7.88%
NAPS 15.147 13.7265 12.6782 10.498 10.3018 8.4168 8.2921 10.55%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 19.12 18.18 16.78 19.10 18.50 18.00 14.96 -
P/RPS 0.36 0.43 0.49 0.68 0.81 22.29 22.09 -49.61%
P/EPS 13.17 8.94 14.11 15.05 15.88 12.39 8.02 8.60%
EY 7.59 11.19 7.09 6.64 6.30 8.07 12.46 -7.92%
DY 3.14 3.03 2.98 3.14 2.97 3.61 6.35 -11.06%
P/NAPS 1.15 1.21 1.22 1.69 1.68 2.01 1.70 -6.30%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 16/11/16 18/11/15 19/11/14 20/11/13 21/11/12 23/11/11 -
Price 19.80 18.30 17.56 18.48 20.00 17.74 16.20 -
P/RPS 0.37 0.44 0.51 0.66 0.88 21.97 23.92 -50.05%
P/EPS 13.64 9.00 14.76 14.57 17.16 12.21 8.69 7.79%
EY 7.33 11.11 6.77 6.87 5.83 8.19 11.51 -7.23%
DY 3.03 3.01 2.85 3.25 2.75 3.66 5.86 -10.40%
P/NAPS 1.19 1.22 1.27 1.63 1.82 1.98 1.84 -6.99%

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