[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2008 [#3]

Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- -1.67%
YoY- 72.29%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 278,516 222,884 242,968 251,304 219,525 215,436 203,398 5.37%
PBT 741,756 566,606 320,569 515,965 303,726 287,353 308,144 15.75%
Tax -11,730 -5,550 -8,072 -7,752 -5,341 -4,552 -79,344 -27.27%
NP 730,025 561,056 312,497 508,213 298,385 282,801 228,800 21.32%
-
NP to SH 724,674 558,986 308,106 500,812 290,684 276,058 222,389 21.74%
-
Tax Rate 1.58% 0.98% 2.52% 1.50% 1.76% 1.58% 25.75% -
Total Cost -451,509 -338,172 -69,529 -256,909 -78,860 -67,365 -25,401 61.51%
-
Net Worth 3,530,780 3,107,837 2,814,408 2,737,511 2,432,000 2,024,173 2,073,153 9.27%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 83,667 84,797 56,856 86,356 57,801 46,266 23,131 23.88%
Div Payout % 11.55% 15.17% 18.45% 17.24% 19.88% 16.76% 10.40% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 3,530,780 3,107,837 2,814,408 2,737,511 2,432,000 2,024,173 2,073,153 9.27%
NOSH 418,338 423,988 426,425 431,784 433,511 289,167 289,142 6.34%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 262.11% 251.73% 128.62% 202.23% 135.92% 131.27% 112.49% -
ROE 20.52% 17.99% 10.95% 18.29% 11.95% 13.64% 10.73% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 66.58 52.57 56.98 58.20 50.64 74.50 70.35 -0.91%
EPS 173.23 131.84 72.25 115.99 67.05 63.65 76.91 14.48%
DPS 20.00 20.00 13.33 20.00 13.33 16.00 8.00 16.49%
NAPS 8.44 7.33 6.60 6.34 5.61 7.00 7.17 2.75%
Adjusted Per Share Value based on latest NOSH - 431,820
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 62.78 50.24 54.76 56.64 49.48 48.56 45.85 5.37%
EPS 163.34 125.99 69.45 112.88 65.52 62.22 50.13 21.74%
DPS 18.86 19.11 12.82 19.46 13.03 10.43 5.21 23.90%
NAPS 7.9582 7.0049 6.3435 6.1702 5.4816 4.5624 4.6728 9.27%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 17.12 10.80 8.85 10.60 8.90 7.90 5.95 -
P/RPS 25.71 20.54 15.53 18.21 17.58 10.60 8.46 20.34%
P/EPS 9.88 8.19 12.25 9.14 13.27 8.28 7.74 4.15%
EY 10.12 12.21 8.16 10.94 7.53 12.08 12.93 -3.99%
DY 1.17 1.85 1.51 1.89 1.50 2.03 1.34 -2.23%
P/NAPS 2.03 1.47 1.34 1.67 1.59 1.13 0.83 16.06%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 16/08/11 18/08/10 26/08/09 18/08/08 22/08/07 23/08/06 30/08/05 -
Price 15.86 11.60 9.30 8.30 8.10 9.25 5.95 -
P/RPS 23.82 22.07 16.32 14.26 16.00 12.42 8.46 18.82%
P/EPS 9.16 8.80 12.87 7.16 12.08 9.69 7.74 2.84%
EY 10.92 11.37 7.77 13.97 8.28 10.32 12.93 -2.77%
DY 1.26 1.72 1.43 2.41 1.65 1.73 1.34 -1.02%
P/NAPS 1.88 1.58 1.41 1.31 1.44 1.32 0.83 14.59%

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