[BKAWAN] YoY Cumulative Quarter Result on 30-Sep-2012 [#4]

Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 51.67%
YoY- -22.29%
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 14,055,308 11,499,664 9,466,245 336,541 283,140 224,426 238,148 97.25%
PBT 1,241,522 1,417,281 1,285,791 625,644 785,356 572,504 350,716 23.44%
Tax -271,054 -310,566 -253,357 -13,701 1,967 -3,309 -9,029 76.24%
NP 970,468 1,106,715 1,032,434 611,943 787,323 569,195 341,687 18.99%
-
NP to SH 484,840 521,546 483,709 605,687 779,468 567,452 337,348 6.22%
-
Tax Rate 21.83% 21.91% 19.70% 2.19% -0.25% 0.58% 2.57% -
Total Cost 13,084,840 10,392,949 8,433,811 -275,402 -504,183 -344,769 -103,539 -
-
Net Worth 5,624,877 4,657,614 4,570,577 3,734,229 3,678,905 3,159,089 2,957,921 11.30%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 203,799 246,652 228,321 270,898 397,154 274,887 170,485 3.01%
Div Payout % 42.03% 47.29% 47.20% 44.73% 50.95% 48.44% 50.54% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 5,624,877 4,657,614 4,570,577 3,734,229 3,678,905 3,159,089 2,957,921 11.30%
NOSH 407,599 411,086 415,129 416,766 418,057 422,903 426,213 -0.74%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.90% 9.62% 10.91% 181.83% 278.07% 253.62% 143.48% -
ROE 8.62% 11.20% 10.58% 16.22% 21.19% 17.96% 11.40% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3,448.31 2,797.38 2,280.31 80.75 67.73 53.07 55.88 98.72%
EPS 118.95 126.87 116.52 145.33 186.45 134.18 79.15 7.02%
DPS 50.00 60.00 55.00 65.00 95.00 65.00 40.00 3.78%
NAPS 13.80 11.33 11.01 8.96 8.80 7.47 6.94 12.13%
Adjusted Per Share Value based on latest NOSH - 416,872
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3,167.99 2,591.96 2,133.64 75.85 63.82 50.58 53.68 97.25%
EPS 109.28 117.55 109.03 136.52 175.69 127.90 76.04 6.22%
DPS 45.94 55.59 51.46 61.06 89.52 61.96 38.43 3.01%
NAPS 12.6782 10.498 10.3018 8.4168 8.2921 7.1204 6.667 11.30%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 16.78 19.10 18.50 18.00 14.96 12.28 9.26 -
P/RPS 0.49 0.68 0.81 22.29 22.09 23.14 16.57 -44.37%
P/EPS 14.11 15.05 15.88 12.39 8.02 9.15 11.70 3.16%
EY 7.09 6.64 6.30 8.07 12.46 10.93 8.55 -3.07%
DY 2.98 3.14 2.97 3.61 6.35 5.29 4.32 -5.99%
P/NAPS 1.22 1.69 1.68 2.01 1.70 1.64 1.33 -1.42%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 19/11/14 20/11/13 21/11/12 23/11/11 29/11/10 24/11/09 -
Price 17.56 18.48 20.00 17.74 16.20 15.60 10.12 -
P/RPS 0.51 0.66 0.88 21.97 23.92 29.40 18.11 -44.82%
P/EPS 14.76 14.57 17.16 12.21 8.69 11.63 12.79 2.41%
EY 6.77 6.87 5.83 8.19 11.51 8.60 7.82 -2.37%
DY 2.85 3.25 2.75 3.66 5.86 4.17 3.95 -5.29%
P/NAPS 1.27 1.63 1.82 1.98 1.84 2.09 1.46 -2.29%

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