[BKAWAN] YoY Annualized Quarter Result on 30-Sep-2006 [#4]

Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -3.45%
YoY- 15.87%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 238,148 284,087 219,242 231,858 213,029 158,950 151,364 7.83%
PBT 350,716 522,780 359,904 276,766 317,187 280,755 259,473 5.14%
Tax -9,029 -8,749 -24,447 -3,001 -80,430 -73,232 -74,094 -29.56%
NP 341,687 514,031 335,457 273,765 236,757 207,523 185,379 10.71%
-
NP to SH 337,348 505,539 348,413 266,522 230,025 207,523 185,379 10.48%
-
Tax Rate 2.57% 1.67% 6.79% 1.08% 25.36% 26.08% 28.56% -
Total Cost -103,539 -229,944 -116,215 -41,907 -23,728 -48,573 -34,015 20.36%
-
Net Worth 2,957,921 2,871,547 2,565,748 1,555,699 2,145,375 1,977,786 1,830,385 8.32%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 170,485 275,944 216,701 159,039 115,653 86,745 72,290 15.35%
Div Payout % 50.54% 54.58% 62.20% 59.67% 50.28% 41.80% 39.00% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 2,957,921 2,871,547 2,565,748 1,555,699 2,145,375 1,977,786 1,830,385 8.32%
NOSH 426,213 431,163 433,403 289,163 289,134 289,150 289,160 6.67%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 143.48% 180.94% 153.01% 118.07% 111.14% 130.56% 122.47% -
ROE 11.40% 17.61% 13.58% 17.13% 10.72% 10.49% 10.13% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 55.88 65.89 50.59 80.18 73.68 54.97 52.35 1.09%
EPS 79.15 117.25 80.39 61.45 79.55 71.77 64.11 3.57%
DPS 40.00 64.00 50.00 55.00 40.00 30.00 25.00 8.14%
NAPS 6.94 6.66 5.92 5.38 7.42 6.84 6.33 1.54%
Adjusted Per Share Value based on latest NOSH - 289,149
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 53.68 64.03 49.42 52.26 48.02 35.83 34.12 7.83%
EPS 76.04 113.95 78.53 60.07 51.85 46.77 41.78 10.48%
DPS 38.43 62.20 48.84 35.85 26.07 19.55 16.29 15.36%
NAPS 6.667 6.4723 5.7831 3.5065 4.8356 4.4578 4.1256 8.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 9.26 7.50 8.70 8.65 6.90 5.75 5.35 -
P/RPS 16.57 11.38 17.20 10.79 9.37 10.46 10.22 8.37%
P/EPS 11.70 6.40 10.82 9.38 8.67 8.01 8.35 5.77%
EY 8.55 15.63 9.24 10.66 11.53 12.48 11.98 -5.46%
DY 4.32 8.53 5.75 6.36 5.80 5.22 4.67 -1.28%
P/NAPS 1.33 1.13 1.47 1.61 0.93 0.84 0.85 7.73%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 21/11/08 20/11/07 22/11/06 23/11/05 22/11/04 21/11/03 -
Price 10.12 7.00 10.00 10.80 6.80 5.85 5.70 -
P/RPS 18.11 10.62 19.77 13.47 9.23 10.64 10.89 8.83%
P/EPS 12.79 5.97 12.44 11.72 8.55 8.15 8.89 6.24%
EY 7.82 16.75 8.04 8.53 11.70 12.27 11.25 -5.87%
DY 3.95 9.14 5.00 5.09 5.88 5.13 4.39 -1.74%
P/NAPS 1.46 1.05 1.69 2.01 0.92 0.86 0.90 8.38%

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