[BKAWAN] YoY Annualized Quarter Result on 31-Mar-2020 [#2]

Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -42.26%
YoY- -44.69%
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 26,598,150 27,510,928 18,324,018 16,278,650 16,597,168 20,342,728 22,467,710 2.85%
PBT 1,949,936 3,763,526 2,430,640 810,912 1,163,154 1,618,410 1,903,008 0.40%
Tax -412,514 -974,656 -460,494 -321,840 -248,148 -402,538 -413,674 -0.04%
NP 1,537,422 2,788,870 1,970,146 489,072 915,006 1,215,872 1,489,334 0.53%
-
NP to SH 710,712 1,294,530 904,864 238,904 431,944 575,302 721,716 -0.25%
-
Tax Rate 21.16% 25.90% 18.95% 39.69% 21.33% 24.87% 21.74% -
Total Cost 25,060,728 24,722,058 16,353,872 15,789,578 15,682,162 19,126,856 20,978,376 3.00%
-
Net Worth 7,687,384 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 2.49%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 157,377 157,699 158,662 118,174 119,412 120,531 121,447 4.41%
Div Payout % 22.14% 12.18% 17.53% 49.47% 27.65% 20.95% 16.83% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 7,687,384 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 2.49%
NOSH 443,665 443,665 443,665 443,665 435,951 435,951 435,951 0.29%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.78% 10.14% 10.75% 3.00% 5.51% 5.98% 6.63% -
ROE 9.25% 18.17% 14.68% 4.35% 7.43% 9.02% 10.88% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6,760.34 6,978.06 4,619.62 4,132.53 4,169.70 5,063.25 5,549.97 3.34%
EPS 180.64 328.36 228.12 60.64 108.52 143.20 178.28 0.21%
DPS 40.00 40.00 40.00 30.00 30.00 30.00 30.00 4.90%
NAPS 19.5387 18.0708 15.54 13.94 14.60 15.87 16.38 2.98%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5,995.09 6,200.82 4,130.14 3,669.12 3,740.92 4,585.15 5,064.11 2.85%
EPS 160.19 291.78 203.95 53.85 97.36 129.67 162.67 -0.25%
DPS 35.47 35.54 35.76 26.64 26.91 27.17 27.37 4.41%
NAPS 17.327 16.058 13.8934 12.3768 13.0986 14.3714 14.946 2.49%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 21.26 26.30 17.80 12.18 16.98 18.10 19.38 -
P/RPS 0.31 0.38 0.39 0.29 0.41 0.36 0.35 -2.00%
P/EPS 11.77 8.01 7.80 20.08 15.65 12.64 10.87 1.33%
EY 8.50 12.48 12.82 4.98 6.39 7.91 9.20 -1.30%
DY 1.88 1.52 2.25 2.46 1.77 1.66 1.55 3.26%
P/NAPS 1.09 1.46 1.15 0.87 1.16 1.14 1.18 -1.31%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 24/05/22 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 -
Price 21.68 27.50 19.00 14.10 16.80 18.40 18.40 -
P/RPS 0.32 0.39 0.41 0.34 0.40 0.36 0.33 -0.51%
P/EPS 12.00 8.38 8.33 23.25 15.48 12.85 10.32 2.54%
EY 8.33 11.94 12.01 4.30 6.46 7.78 9.69 -2.48%
DY 1.85 1.45 2.11 2.13 1.79 1.63 1.63 2.13%
P/NAPS 1.11 1.52 1.22 1.01 1.15 1.16 1.12 -0.14%

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