[BKAWAN] YoY Cumulative 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- 92.2%
YoY- 81.43%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 6,963,485 249,834 208,887 167,163 182,226 188,478 164,644 86.55%
PBT 926,846 413,840 556,317 424,955 240,427 386,974 227,795 26.32%
Tax -171,047 -10,537 -8,798 -4,163 -6,054 -5,814 -4,006 86.84%
NP 755,799 403,303 547,519 420,792 234,373 381,160 223,789 22.46%
-
NP to SH 358,324 399,335 543,506 419,240 231,080 375,609 218,013 8.62%
-
Tax Rate 18.45% 2.55% 1.58% 0.98% 2.52% 1.50% 1.76% -
Total Cost 6,207,686 -153,469 -338,632 -253,629 -52,147 -192,682 -59,145 -
-
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 62,295 62,526 62,750 63,598 42,642 64,767 43,351 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 9.35% 11.17% 15.39% 13.49% 8.21% 13.72% 8.96% -
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 1,676.72 59.93 49.93 39.43 42.73 43.65 37.98 87.88%
EPS 86.28 95.80 129.92 98.88 54.19 86.99 50.29 9.40%
DPS 15.00 15.00 15.00 15.00 10.00 15.00 10.00 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 1,569.53 56.31 47.08 37.68 41.07 42.48 37.11 86.55%
EPS 80.76 90.01 122.50 94.49 52.08 84.66 49.14 8.62%
DPS 14.04 14.09 14.14 14.33 9.61 14.60 9.77 6.22%
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 1.12 30.67 34.29 27.39 20.71 24.28 23.43 -39.72%
P/EPS 21.67 19.19 13.18 10.92 16.33 12.19 17.70 3.42%
EY 4.61 5.21 7.59 9.16 6.12 8.21 5.65 -3.33%
DY 0.80 0.82 0.88 1.39 1.13 1.42 1.12 -5.44%
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 1.09 31.63 31.76 29.42 21.76 19.01 21.33 -39.05%
P/EPS 21.16 19.79 12.21 11.73 17.16 9.54 16.11 4.64%
EY 4.73 5.05 8.19 8.52 5.83 10.48 6.21 -4.43%
DY 0.82 0.79 0.95 1.29 1.08 1.81 1.23 -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