[BKAWAN] YoY Cumulative Quarter Result on 30-Sep-2017 [#4]

Announcement Date
22-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Sep-2017 [#4]
Profit Trend
QoQ- 32.83%
YoY- -28.91%
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 16,078,124 16,045,591 18,966,357 21,548,322 16,969,251 14,055,308 11,499,664 5.73%
PBT 1,264,664 929,312 1,276,705 1,622,131 1,822,586 1,241,522 1,417,281 -1.87%
Tax -350,229 -201,871 -351,024 -423,408 -45,691 -271,054 -310,566 2.02%
NP 914,435 727,441 925,681 1,198,723 1,776,895 970,468 1,106,715 -3.12%
-
NP to SH 417,275 363,499 465,476 586,646 825,168 484,840 521,546 -3.64%
-
Tax Rate 27.69% 21.72% 27.49% 26.10% 2.51% 21.83% 21.91% -
Total Cost 15,163,689 15,318,150 18,040,676 20,349,599 15,192,356 13,084,840 10,392,949 6.49%
-
Net Worth 5,854,828 5,722,534 6,596,254 6,720,215 6,089,965 5,624,877 4,657,614 3.88%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 59,460 59,485 60,184 242,461 223,149 203,799 246,652 -21.09%
Div Payout % 14.25% 16.36% 12.93% 41.33% 27.04% 42.03% 47.29% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 5,854,828 5,722,534 6,596,254 6,720,215 6,089,965 5,624,877 4,657,614 3.88%
NOSH 443,665 435,951 435,951 435,951 405,727 407,599 411,086 1.27%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.69% 4.53% 4.88% 5.56% 10.47% 6.90% 9.62% -
ROE 7.13% 6.35% 7.06% 8.73% 13.55% 8.62% 11.20% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4,056.04 4,046.07 4,727.03 5,332.40 4,182.43 3,448.31 2,797.38 6.38%
EPS 105.27 91.66 116.01 145.17 203.38 118.95 126.87 -3.05%
DPS 15.00 15.00 15.00 60.00 55.00 50.00 60.00 -20.61%
NAPS 14.77 14.43 16.44 16.63 15.01 13.80 11.33 4.51%
Adjusted Per Share Value based on latest NOSH - 435,951
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3,623.93 3,616.59 4,274.92 4,856.88 3,824.78 3,167.99 2,591.96 5.73%
EPS 94.05 81.93 104.92 132.23 185.99 109.28 117.55 -3.64%
DPS 13.40 13.41 13.57 54.65 50.30 45.94 55.59 -21.09%
NAPS 13.1965 12.8983 14.8676 15.147 13.7265 12.6782 10.498 3.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 15.06 15.68 17.00 19.12 18.18 16.78 19.10 -
P/RPS 0.37 0.39 0.36 0.36 0.43 0.49 0.68 -9.63%
P/EPS 14.31 17.11 14.65 13.17 8.94 14.11 15.05 -0.83%
EY 6.99 5.85 6.82 7.59 11.19 7.09 6.64 0.85%
DY 1.00 0.96 0.88 3.14 3.03 2.98 3.14 -17.34%
P/NAPS 1.02 1.09 1.03 1.15 1.21 1.22 1.69 -8.06%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 19/11/19 14/11/18 22/11/17 16/11/16 18/11/15 19/11/14 -
Price 16.12 15.40 16.86 19.80 18.30 17.56 18.48 -
P/RPS 0.40 0.38 0.36 0.37 0.44 0.51 0.66 -8.00%
P/EPS 15.31 16.80 14.53 13.64 9.00 14.76 14.57 0.82%
EY 6.53 5.95 6.88 7.33 11.11 6.77 6.87 -0.84%
DY 0.93 0.97 0.89 3.03 3.01 2.85 3.25 -18.80%
P/NAPS 1.09 1.07 1.03 1.19 1.22 1.27 1.63 -6.48%

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