[BKAWAN] YoY Cumulative Quarter Result on 30-Sep-2011 [#4]

Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 43.41%
YoY- 37.36%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 11,499,664 9,466,245 336,541 283,140 224,426 238,148 284,087 85.24%
PBT 1,417,281 1,285,791 625,644 785,356 572,504 350,716 522,780 18.07%
Tax -310,566 -253,357 -13,701 1,967 -3,309 -9,029 -8,749 81.23%
NP 1,106,715 1,032,434 611,943 787,323 569,195 341,687 514,031 13.62%
-
NP to SH 521,546 483,709 605,687 779,468 567,452 337,348 505,539 0.52%
-
Tax Rate 21.91% 19.70% 2.19% -0.25% 0.58% 2.57% 1.67% -
Total Cost 10,392,949 8,433,811 -275,402 -504,183 -344,769 -103,539 -229,944 -
-
Net Worth 4,657,614 4,570,577 3,734,229 3,678,905 3,159,089 2,957,921 2,871,547 8.39%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 246,652 228,321 270,898 397,154 274,887 170,485 275,944 -1.85%
Div Payout % 47.29% 47.20% 44.73% 50.95% 48.44% 50.54% 54.58% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 4,657,614 4,570,577 3,734,229 3,678,905 3,159,089 2,957,921 2,871,547 8.39%
NOSH 411,086 415,129 416,766 418,057 422,903 426,213 431,163 -0.79%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.62% 10.91% 181.83% 278.07% 253.62% 143.48% 180.94% -
ROE 11.20% 10.58% 16.22% 21.19% 17.96% 11.40% 17.61% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2,797.38 2,280.31 80.75 67.73 53.07 55.88 65.89 86.72%
EPS 126.87 116.52 145.33 186.45 134.18 79.15 117.25 1.32%
DPS 60.00 55.00 65.00 95.00 65.00 40.00 64.00 -1.06%
NAPS 11.33 11.01 8.96 8.80 7.47 6.94 6.66 9.25%
Adjusted Per Share Value based on latest NOSH - 418,075
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2,591.96 2,133.64 75.85 63.82 50.58 53.68 64.03 85.24%
EPS 117.55 109.03 136.52 175.69 127.90 76.04 113.95 0.51%
DPS 55.59 51.46 61.06 89.52 61.96 38.43 62.20 -1.85%
NAPS 10.498 10.3018 8.4168 8.2921 7.1204 6.667 6.4723 8.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 19.10 18.50 18.00 14.96 12.28 9.26 7.50 -
P/RPS 0.68 0.81 22.29 22.09 23.14 16.57 11.38 -37.46%
P/EPS 15.05 15.88 12.39 8.02 9.15 11.70 6.40 15.30%
EY 6.64 6.30 8.07 12.46 10.93 8.55 15.63 -13.29%
DY 3.14 2.97 3.61 6.35 5.29 4.32 8.53 -15.33%
P/NAPS 1.69 1.68 2.01 1.70 1.64 1.33 1.13 6.93%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 20/11/13 21/11/12 23/11/11 29/11/10 24/11/09 21/11/08 -
Price 18.48 20.00 17.74 16.20 15.60 10.12 7.00 -
P/RPS 0.66 0.88 21.97 23.92 29.40 18.11 10.62 -37.05%
P/EPS 14.57 17.16 12.21 8.69 11.63 12.79 5.97 16.02%
EY 6.87 5.83 8.19 11.51 8.60 7.82 16.75 -13.79%
DY 3.25 2.75 3.66 5.86 4.17 3.95 9.14 -15.82%
P/NAPS 1.63 1.82 1.98 1.84 2.09 1.46 1.05 7.60%

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