[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 19.19%
YoY- -38.48%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 333,112 278,516 222,884 242,968 251,304 219,525 215,436 7.52%
PBT 551,786 741,756 566,606 320,569 515,965 303,726 287,353 11.47%
Tax -14,049 -11,730 -5,550 -8,072 -7,752 -5,341 -4,552 20.64%
NP 537,737 730,025 561,056 312,497 508,213 298,385 282,801 11.29%
-
NP to SH 532,446 724,674 558,986 308,106 500,812 290,684 276,058 11.55%
-
Tax Rate 2.55% 1.58% 0.98% 2.52% 1.50% 1.76% 1.58% -
Total Cost -204,625 -451,509 -338,172 -69,529 -256,909 -78,860 -67,365 20.32%
-
Net Worth 3,576,507 3,530,780 3,107,837 2,814,408 2,737,511 2,432,000 2,024,173 9.94%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 83,368 83,667 84,797 56,856 86,356 57,801 46,266 10.30%
Div Payout % 15.66% 11.55% 15.17% 18.45% 17.24% 19.88% 16.76% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 3,576,507 3,530,780 3,107,837 2,814,408 2,737,511 2,432,000 2,024,173 9.94%
NOSH 416,842 418,338 423,988 426,425 431,784 433,511 289,167 6.27%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 161.43% 262.11% 251.73% 128.62% 202.23% 135.92% 131.27% -
ROE 14.89% 20.52% 17.99% 10.95% 18.29% 11.95% 13.64% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 79.91 66.58 52.57 56.98 58.20 50.64 74.50 1.17%
EPS 127.73 173.23 131.84 72.25 115.99 67.05 63.65 12.29%
DPS 20.00 20.00 20.00 13.33 20.00 13.33 16.00 3.78%
NAPS 8.58 8.44 7.33 6.60 6.34 5.61 7.00 3.44%
Adjusted Per Share Value based on latest NOSH - 426,419
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 75.08 62.78 50.24 54.76 56.64 49.48 48.56 7.52%
EPS 120.01 163.34 125.99 69.45 112.88 65.52 62.22 11.55%
DPS 18.79 18.86 19.11 12.82 19.46 13.03 10.43 10.29%
NAPS 8.0613 7.9582 7.0049 6.3435 6.1702 5.4816 4.5624 9.94%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 18.38 17.12 10.80 8.85 10.60 8.90 7.90 -
P/RPS 23.00 25.71 20.54 15.53 18.21 17.58 10.60 13.76%
P/EPS 14.39 9.88 8.19 12.25 9.14 13.27 8.28 9.63%
EY 6.95 10.12 12.21 8.16 10.94 7.53 12.08 -8.79%
DY 1.09 1.17 1.85 1.51 1.89 1.50 2.03 -9.83%
P/NAPS 2.14 2.03 1.47 1.34 1.67 1.59 1.13 11.21%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 16/08/11 18/08/10 26/08/09 18/08/08 22/08/07 23/08/06 -
Price 18.96 15.86 11.60 9.30 8.30 8.10 9.25 -
P/RPS 23.73 23.82 22.07 16.32 14.26 16.00 12.42 11.38%
P/EPS 14.84 9.16 8.80 12.87 7.16 12.08 9.69 7.35%
EY 6.74 10.92 11.37 7.77 13.97 8.28 10.32 -6.84%
DY 1.05 1.26 1.72 1.43 2.41 1.65 1.73 -7.97%
P/NAPS 2.21 1.88 1.58 1.41 1.31 1.44 1.32 8.96%

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