[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2008 [#2]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -9.43%
YoY- 77.24%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 271,892 223,678 240,950 232,120 223,628 221,034 200,464 5.20%
PBT 682,986 443,464 281,500 524,394 299,860 313,950 326,930 13.05%
Tax -12,472 -5,462 -14,264 -8,380 -4,886 -4,124 -91,840 -28.29%
NP 670,514 438,002 267,236 516,014 294,974 309,826 235,090 19.07%
-
NP to SH 665,938 436,248 258,502 509,312 287,352 302,868 235,090 18.94%
-
Tax Rate 1.83% 1.23% 5.07% 1.60% 1.63% 1.31% 28.09% -
Total Cost -398,622 -214,324 -26,286 -283,894 -71,346 -88,792 -34,626 50.23%
-
Net Worth 3,310,854 3,007,286 2,708,725 2,643,308 2,385,203 2,024,132 2,023,935 8.54%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 125,569 127,607 85,314 129,573 86,734 69,398 34,696 23.89%
Div Payout % 18.86% 29.25% 33.00% 25.44% 30.18% 22.91% 14.76% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 3,310,854 3,007,286 2,708,725 2,643,308 2,385,203 2,024,132 2,023,935 8.54%
NOSH 418,565 425,358 426,570 431,913 433,673 289,161 289,133 6.35%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 246.61% 195.82% 110.91% 222.30% 131.90% 140.17% 117.27% -
ROE 20.11% 14.51% 9.54% 19.27% 12.05% 14.96% 11.62% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 64.96 52.59 56.49 53.74 51.57 76.44 69.33 -1.07%
EPS 159.10 102.56 60.60 117.92 66.26 69.82 81.30 11.83%
DPS 30.00 30.00 20.00 30.00 20.00 24.00 12.00 16.49%
NAPS 7.91 7.07 6.35 6.12 5.50 7.00 7.00 2.05%
Adjusted Per Share Value based on latest NOSH - 431,931
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 61.28 50.42 54.31 52.32 50.40 49.82 45.18 5.20%
EPS 150.10 98.33 58.27 114.80 64.77 68.26 52.99 18.94%
DPS 28.30 28.76 19.23 29.21 19.55 15.64 7.82 23.89%
NAPS 7.4625 6.7783 6.1053 5.9579 5.3761 4.5623 4.5618 8.54%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 15.24 10.68 8.00 10.10 8.25 7.65 6.00 -
P/RPS 23.46 20.31 14.16 18.79 16.00 10.01 8.65 18.08%
P/EPS 9.58 10.41 13.20 8.57 12.45 7.30 7.38 4.44%
EY 10.44 9.60 7.58 11.68 8.03 13.69 13.55 -4.25%
DY 1.97 2.81 2.50 2.97 2.42 3.14 2.00 -0.25%
P/NAPS 1.93 1.51 1.26 1.65 1.50 1.09 0.86 14.41%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/05/10 27/05/09 21/05/08 23/05/07 24/05/06 18/05/05 -
Price 16.22 10.40 8.80 11.30 9.10 7.80 5.85 -
P/RPS 24.97 19.78 15.58 21.03 17.65 10.20 8.44 19.80%
P/EPS 10.19 10.14 14.52 9.58 13.73 7.45 7.19 5.98%
EY 9.81 9.86 6.89 10.44 7.28 13.43 13.90 -5.64%
DY 1.85 2.88 2.27 2.65 2.20 3.08 2.05 -1.69%
P/NAPS 2.05 1.47 1.39 1.85 1.65 1.11 0.84 16.02%

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