[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2001 [#3]

Announcement Date
22-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2001
Quarter
30-Jun-2001 [#3]
Profit Trend
QoQ- 9.48%
YoY- -78.4%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 157,329 150,486 155,661 161,377 157,173 0 -100.00%
PBT 283,542 261,214 150,048 53,706 215,349 0 -100.00%
Tax -74,896 -71,457 -28,064 -15,944 -40,561 0 -100.00%
NP 208,646 189,757 121,984 37,762 174,788 0 -100.00%
-
NP to SH 208,646 189,757 121,984 37,762 174,788 0 -100.00%
-
Tax Rate 26.41% 27.36% 18.70% 29.69% 18.84% - -
Total Cost -51,317 -39,270 33,677 123,614 -17,614 0 -100.00%
-
Net Worth 1,931,485 1,775,360 1,664,734 1,598,170 1,597,400 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 19,276 23,131 23,161 - - - -100.00%
Div Payout % 9.24% 12.19% 18.99% - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 1,931,485 1,775,360 1,664,734 1,598,170 1,597,400 0 -100.00%
NOSH 289,144 289,146 289,518 288,999 289,384 291,280 0.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 132.62% 126.10% 78.37% 23.40% 111.21% 0.00% -
ROE 10.80% 10.69% 7.33% 2.36% 10.94% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 54.41 52.05 53.77 55.84 54.31 0.00 -100.00%
EPS 72.16 65.63 42.13 13.07 60.40 0.00 -100.00%
DPS 6.67 8.00 8.00 0.00 0.00 0.00 -100.00%
NAPS 6.68 6.14 5.75 5.53 5.52 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 291,447
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 35.46 33.92 35.09 36.37 35.43 0.00 -100.00%
EPS 47.03 42.77 27.49 8.51 39.40 0.00 -100.00%
DPS 4.34 5.21 5.22 0.00 0.00 0.00 -100.00%
NAPS 4.3535 4.0016 3.7522 3.6022 3.6005 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 5.95 5.40 5.00 3.62 4.12 0.00 -
P/RPS 10.94 10.38 9.30 6.48 7.59 0.00 -100.00%
P/EPS 8.25 8.23 11.87 27.70 6.82 0.00 -100.00%
EY 12.13 12.15 8.43 3.61 14.66 0.00 -100.00%
DY 1.12 1.48 1.60 0.00 0.00 0.00 -100.00%
P/NAPS 0.89 0.88 0.87 0.65 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/04 18/08/03 22/08/02 22/08/01 29/08/00 - -
Price 5.70 5.35 5.05 3.80 4.00 0.00 -
P/RPS 10.48 10.28 9.39 6.81 7.36 0.00 -100.00%
P/EPS 7.90 8.15 11.99 29.08 6.62 0.00 -100.00%
EY 12.66 12.27 8.34 3.44 15.10 0.00 -100.00%
DY 1.17 1.50 1.58 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 0.87 0.88 0.69 0.72 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