[BKAWAN] YoY Cumulative Quarter Result on 30-Sep-2010 [#4]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- 35.35%
YoY- 68.21%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 9,466,245 336,541 283,140 224,426 238,148 284,087 219,242 87.19%
PBT 1,285,791 625,644 785,356 572,504 350,716 522,780 359,904 23.61%
Tax -253,357 -13,701 1,967 -3,309 -9,029 -8,749 -24,447 47.60%
NP 1,032,434 611,943 787,323 569,195 341,687 514,031 335,457 20.58%
-
NP to SH 483,709 605,687 779,468 567,452 337,348 505,539 348,413 5.61%
-
Tax Rate 19.70% 2.19% -0.25% 0.58% 2.57% 1.67% 6.79% -
Total Cost 8,433,811 -275,402 -504,183 -344,769 -103,539 -229,944 -116,215 -
-
Net Worth 4,570,577 3,734,229 3,678,905 3,159,089 2,957,921 2,871,547 2,565,748 10.09%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 228,321 270,898 397,154 274,887 170,485 275,944 216,701 0.87%
Div Payout % 47.20% 44.73% 50.95% 48.44% 50.54% 54.58% 62.20% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 4,570,577 3,734,229 3,678,905 3,159,089 2,957,921 2,871,547 2,565,748 10.09%
NOSH 415,129 416,766 418,057 422,903 426,213 431,163 433,403 -0.71%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.91% 181.83% 278.07% 253.62% 143.48% 180.94% 153.01% -
ROE 10.58% 16.22% 21.19% 17.96% 11.40% 17.61% 13.58% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,280.31 80.75 67.73 53.07 55.88 65.89 50.59 88.53%
EPS 116.52 145.33 186.45 134.18 79.15 117.25 80.39 6.37%
DPS 55.00 65.00 95.00 65.00 40.00 64.00 50.00 1.59%
NAPS 11.01 8.96 8.80 7.47 6.94 6.66 5.92 10.88%
Adjusted Per Share Value based on latest NOSH - 422,858
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2,133.64 75.85 63.82 50.58 53.68 64.03 49.42 87.19%
EPS 109.03 136.52 175.69 127.90 76.04 113.95 78.53 5.61%
DPS 51.46 61.06 89.52 61.96 38.43 62.20 48.84 0.87%
NAPS 10.3018 8.4168 8.2921 7.1204 6.667 6.4723 5.7831 10.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 18.50 18.00 14.96 12.28 9.26 7.50 8.70 -
P/RPS 0.81 22.29 22.09 23.14 16.57 11.38 17.20 -39.87%
P/EPS 15.88 12.39 8.02 9.15 11.70 6.40 10.82 6.59%
EY 6.30 8.07 12.46 10.93 8.55 15.63 9.24 -6.17%
DY 2.97 3.61 6.35 5.29 4.32 8.53 5.75 -10.41%
P/NAPS 1.68 2.01 1.70 1.64 1.33 1.13 1.47 2.24%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 23/11/11 29/11/10 24/11/09 21/11/08 20/11/07 -
Price 20.00 17.74 16.20 15.60 10.12 7.00 10.00 -
P/RPS 0.88 21.97 23.92 29.40 18.11 10.62 19.77 -40.44%
P/EPS 17.16 12.21 8.69 11.63 12.79 5.97 12.44 5.50%
EY 5.83 8.19 11.51 8.60 7.82 16.75 8.04 -5.21%
DY 2.75 3.66 5.86 4.17 3.95 9.14 5.00 -9.47%
P/NAPS 1.82 1.98 1.84 2.09 1.46 1.05 1.69 1.24%

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