[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2010 [#3]

Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 28.14%
YoY- 81.43%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 9,284,646 333,112 278,516 222,884 242,968 251,304 219,525 86.55%
PBT 1,235,794 551,786 741,756 566,606 320,569 515,965 303,726 26.32%
Tax -228,062 -14,049 -11,730 -5,550 -8,072 -7,752 -5,341 86.84%
NP 1,007,732 537,737 730,025 561,056 312,497 508,213 298,385 22.46%
-
NP to SH 477,765 532,446 724,674 558,986 308,106 500,812 290,684 8.62%
-
Tax Rate 18.45% 2.55% 1.58% 0.98% 2.52% 1.50% 1.76% -
Total Cost 8,276,914 -204,625 -451,509 -338,172 -69,529 -256,909 -78,860 -
-
Net Worth 3,833,252 3,576,507 3,530,780 3,107,837 2,814,408 2,737,511 2,432,000 7.87%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 83,060 83,368 83,667 84,797 56,856 86,356 57,801 6.22%
Div Payout % 17.39% 15.66% 11.55% 15.17% 18.45% 17.24% 19.88% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 3,833,252 3,576,507 3,530,780 3,107,837 2,814,408 2,737,511 2,432,000 7.87%
NOSH 415,303 416,842 418,338 423,988 426,425 431,784 433,511 -0.71%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.85% 161.43% 262.11% 251.73% 128.62% 202.23% 135.92% -
ROE 12.46% 14.89% 20.52% 17.99% 10.95% 18.29% 11.95% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2,235.63 79.91 66.58 52.57 56.98 58.20 50.64 87.88%
EPS 115.04 127.73 173.23 131.84 72.25 115.99 67.05 9.40%
DPS 20.00 20.00 20.00 20.00 13.33 20.00 13.33 6.98%
NAPS 9.23 8.58 8.44 7.33 6.60 6.34 5.61 8.64%
Adjusted Per Share Value based on latest NOSH - 424,026
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2,092.71 75.08 62.78 50.24 54.76 56.64 49.48 86.55%
EPS 107.69 120.01 163.34 125.99 69.45 112.88 65.52 8.62%
DPS 18.72 18.79 18.86 19.11 12.82 19.46 13.03 6.21%
NAPS 8.64 8.0613 7.9582 7.0049 6.3435 6.1702 5.4816 7.87%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 18.70 18.38 17.12 10.80 8.85 10.60 8.90 -
P/RPS 0.84 23.00 25.71 20.54 15.53 18.21 17.58 -39.73%
P/EPS 16.26 14.39 9.88 8.19 12.25 9.14 13.27 3.44%
EY 6.15 6.95 10.12 12.21 8.16 10.94 7.53 -3.31%
DY 1.07 1.09 1.17 1.85 1.51 1.89 1.50 -5.46%
P/NAPS 2.03 2.14 2.03 1.47 1.34 1.67 1.59 4.15%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 29/08/12 16/08/11 18/08/10 26/08/09 18/08/08 22/08/07 -
Price 18.26 18.96 15.86 11.60 9.30 8.30 8.10 -
P/RPS 0.82 23.73 23.82 22.07 16.32 14.26 16.00 -39.02%
P/EPS 15.87 14.84 9.16 8.80 12.87 7.16 12.08 4.64%
EY 6.30 6.74 10.92 11.37 7.77 13.97 8.28 -4.44%
DY 1.10 1.05 1.26 1.72 1.43 2.41 1.65 -6.52%
P/NAPS 1.98 2.21 1.88 1.58 1.41 1.31 1.44 5.44%

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