[BKAWAN] YoY Cumulative 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- 34.52%
YoY- 20.2%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 16,246,730 12,308,162 10,013,305 8,629,624 6,963,485 249,834 208,887 106.46%
PBT 1,199,534 1,564,654 974,018 1,160,151 926,846 413,840 556,317 13.64%
Tax -300,173 -210,318 -207,679 -242,409 -171,047 -10,537 -8,798 79.99%
NP 899,361 1,354,336 766,339 917,742 755,799 403,303 547,519 8.61%
-
NP to SH 441,637 630,434 369,508 430,717 358,324 399,335 543,506 -3.39%
-
Tax Rate 25.02% 13.44% 21.32% 20.89% 18.45% 2.55% 1.58% -
Total Cost 15,347,369 10,953,826 9,246,966 7,711,882 6,207,686 -153,469 -338,632 -
-
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 60,667 60,880 61,183 61,754 62,295 62,526 62,750 -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 6.68% 10.95% 7.14% 9.23% 9.35% 11.17% 15.39% -
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 4,017.00 3,032.56 2,454.90 2,096.11 1,676.72 59.93 49.93 107.63%
EPS 109.19 155.33 90.59 104.62 86.28 95.80 129.92 -2.85%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 15.00 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 3,661.93 2,774.20 2,256.95 1,945.07 1,569.53 56.31 47.08 106.47%
EPS 99.54 142.10 83.29 97.08 80.76 90.01 122.50 -3.39%
DPS 13.67 13.72 13.79 13.92 14.04 14.09 14.14 -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 0.47 0.59 0.74 0.94 1.12 30.67 34.29 -51.04%
P/EPS 17.31 11.46 20.11 18.93 21.67 19.19 13.18 4.64%
EY 5.78 8.73 4.97 5.28 4.61 5.21 7.59 -4.43%
DY 0.79 0.84 0.82 0.76 0.80 0.82 0.88 -1.78%
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 0.47 0.59 0.73 0.94 1.09 31.63 31.76 -50.41%
P/EPS 17.40 11.56 19.67 18.79 21.16 19.79 12.21 6.07%
EY 5.75 8.65 5.08 5.32 4.73 5.05 8.19 -5.71%
DY 0.79 0.84 0.84 0.76 0.82 0.79 0.95 -3.02%
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