[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2014 [#3]

Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -10.32%
YoY- 20.2%
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 21,662,306 16,410,882 13,351,073 11,506,165 9,284,646 333,112 278,516 106.46%
PBT 1,599,378 2,086,205 1,298,690 1,546,868 1,235,794 551,786 741,756 13.64%
Tax -400,230 -280,424 -276,905 -323,212 -228,062 -14,049 -11,730 79.99%
NP 1,199,148 1,805,781 1,021,785 1,223,656 1,007,732 537,737 730,025 8.61%
-
NP to SH 588,849 840,578 492,677 574,289 477,765 532,446 724,674 -3.39%
-
Tax Rate 25.02% 13.44% 21.32% 20.89% 18.45% 2.55% 1.58% -
Total Cost 20,463,158 14,605,101 12,329,288 10,282,509 8,276,914 -204,625 -451,509 -
-
Net Worth 6,612,741 5,755,201 5,176,130 4,664,522 3,833,252 3,576,507 3,530,780 11.01%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 80,889 81,173 81,578 82,339 83,060 83,368 83,667 -0.56%
Div Payout % 13.74% 9.66% 16.56% 14.34% 17.39% 15.66% 11.55% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 6,612,741 5,755,201 5,176,130 4,664,522 3,833,252 3,576,507 3,530,780 11.01%
NOSH 435,951 405,867 407,890 411,696 415,303 416,842 418,338 0.68%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.54% 11.00% 7.65% 10.63% 10.85% 161.43% 262.11% -
ROE 8.90% 14.61% 9.52% 12.31% 12.46% 14.89% 20.52% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5,356.00 4,043.41 3,273.20 2,794.82 2,235.63 79.91 66.58 107.63%
EPS 145.59 207.11 120.79 139.49 115.04 127.73 173.23 -2.85%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 16.35 14.18 12.69 11.33 9.23 8.58 8.44 11.63%
Adjusted Per Share Value based on latest NOSH - 411,649
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4,882.57 3,698.93 3,009.26 2,593.43 2,092.71 75.08 62.78 106.46%
EPS 132.72 189.46 111.05 129.44 107.69 120.01 163.34 -3.39%
DPS 18.23 18.30 18.39 18.56 18.72 18.79 18.86 -0.56%
NAPS 14.9048 12.9719 11.6667 10.5136 8.64 8.0613 7.9582 11.01%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 18.90 17.80 18.22 19.80 18.70 18.38 17.12 -
P/RPS 0.35 0.44 0.56 0.71 0.84 23.00 25.71 -51.10%
P/EPS 12.98 8.59 15.08 14.19 16.26 14.39 9.88 4.64%
EY 7.70 11.64 6.63 7.05 6.15 6.95 10.12 -4.44%
DY 1.06 1.12 1.10 1.01 1.07 1.09 1.17 -1.63%
P/NAPS 1.16 1.26 1.44 1.75 2.03 2.14 2.03 -8.89%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 29/08/12 16/08/11 -
Price 19.00 17.96 17.82 19.66 18.26 18.96 15.86 -
P/RPS 0.35 0.44 0.54 0.70 0.82 23.73 23.82 -50.47%
P/EPS 13.05 8.67 14.75 14.09 15.87 14.84 9.16 6.07%
EY 7.66 11.53 6.78 7.10 6.30 6.74 10.92 -5.73%
DY 1.05 1.11 1.12 1.02 1.10 1.05 1.26 -2.99%
P/NAPS 1.16 1.27 1.40 1.74 1.98 2.21 1.88 -7.72%

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