[BKAWAN] YoY TTM Result on 30-Jun-2004 [#3]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- 1.01%
YoY- 15.65%
Quarter Report
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 234,925 222,057 193,502 156,496 151,025 158,225 161,419 6.45%
PBT 289,046 301,594 299,206 276,219 243,595 133,962 75,533 25.05%
Tax -3,593 -24,336 -78,929 -76,673 -71,052 -30,447 -12,570 -18.83%
NP 285,453 277,258 220,277 199,546 172,543 103,515 62,963 28.63%
-
NP to SH 277,491 270,277 217,830 199,546 172,543 104,324 52,086 32.13%
-
Tax Rate 1.24% 8.07% 26.38% 27.76% 29.17% 22.73% 16.64% -
Total Cost -50,528 -55,201 -26,775 -43,050 -21,518 54,710 98,456 -
-
Net Worth 2,431,665 2,024,285 2,073,307 1,931,643 1,775,382 1,660,936 1,611,704 7.09%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 167,701 133,005 89,638 69,409 72,074 57,495 57,746 19.43%
Div Payout % 60.43% 49.21% 41.15% 34.78% 41.77% 55.11% 110.87% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 2,431,665 2,024,285 2,073,307 1,931,643 1,775,382 1,660,936 1,611,704 7.09%
NOSH 433,451 289,183 289,164 289,168 289,150 288,858 291,447 6.83%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 121.51% 124.86% 113.84% 127.51% 114.25% 65.42% 39.01% -
ROE 11.41% 13.35% 10.51% 10.33% 9.72% 6.28% 3.23% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 54.20 76.79 66.92 54.12 52.23 54.78 55.39 -0.36%
EPS 64.02 93.46 75.33 69.01 59.67 36.12 17.87 23.68%
DPS 38.69 46.00 31.00 24.00 25.00 20.00 20.00 11.61%
NAPS 5.61 7.00 7.17 6.68 6.14 5.75 5.53 0.23%
Adjusted Per Share Value based on latest NOSH - 289,168
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 52.95 50.05 43.61 35.27 34.04 35.66 36.38 6.45%
EPS 62.55 60.92 49.10 44.98 38.89 23.51 11.74 32.14%
DPS 37.80 29.98 20.20 15.64 16.25 12.96 13.02 19.42%
NAPS 5.4808 4.5626 4.6731 4.3538 4.0016 3.7437 3.6327 7.09%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 8.90 7.90 5.95 5.95 5.40 5.00 3.62 -
P/RPS 16.42 10.29 8.89 10.99 10.34 9.13 6.54 16.57%
P/EPS 13.90 8.45 7.90 8.62 9.05 13.84 20.26 -6.08%
EY 7.19 11.83 12.66 11.60 11.05 7.22 4.94 6.45%
DY 4.35 5.82 5.21 4.03 4.63 4.00 5.52 -3.89%
P/NAPS 1.59 1.13 0.83 0.89 0.88 0.87 0.65 16.06%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 23/08/06 30/08/05 25/08/04 18/08/03 22/08/02 22/08/01 -
Price 8.10 9.25 5.95 5.70 5.35 5.05 3.80 -
P/RPS 14.95 12.05 8.89 10.53 10.24 9.22 6.86 13.85%
P/EPS 12.65 9.90 7.90 8.26 8.97 13.98 21.26 -8.28%
EY 7.90 10.10 12.66 12.11 11.15 7.15 4.70 9.03%
DY 4.78 4.97 5.21 4.21 4.67 3.96 5.26 -1.58%
P/NAPS 1.44 1.32 0.83 0.85 0.87 0.88 0.69 13.03%

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