[BKAWAN] YoY TTM Result on 30-Jun-2014 [#3]

Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ-0.0%
YoY- -1.52%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 20,907,819 16,350,165 12,883,345 11,132,384 7,050,192 324,087 266,150 106.81%
PBT 1,457,466 1,832,158 1,231,148 1,519,096 1,138,650 642,879 703,866 12.88%
Tax -135,546 -273,693 -275,836 -324,719 -174,211 228 -7,944 60.38%
NP 1,321,920 1,558,465 955,312 1,194,377 964,439 643,107 695,922 11.27%
-
NP to SH 636,371 745,766 460,337 556,102 564,676 635,297 691,718 -1.37%
-
Tax Rate 9.30% 14.94% 22.40% 21.38% 15.30% -0.04% 1.13% -
Total Cost 19,585,899 14,791,700 11,928,033 9,938,007 6,085,753 -319,020 -429,772 -
-
Net Worth 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 3,576,451 3,530,562 11.01%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 223,002 203,536 246,251 228,006 270,770 396,994 274,212 -3.38%
Div Payout % 35.04% 27.29% 53.49% 41.00% 47.95% 62.49% 39.64% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 6,612,741 5,755,459 5,175,931 4,663,993 3,833,276 3,576,451 3,530,562 11.01%
NOSH 435,951 405,885 407,874 411,649 415,306 416,835 418,313 0.69%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.32% 9.53% 7.42% 10.73% 13.68% 198.44% 261.48% -
ROE 9.62% 12.96% 8.89% 11.92% 14.73% 17.76% 19.59% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 5,169.46 4,028.27 3,158.65 2,704.33 1,697.59 77.75 63.62 107.97%
EPS 157.34 183.74 112.86 135.09 135.97 152.41 165.36 -0.82%
DPS 55.00 50.00 60.00 55.00 65.00 95.00 65.00 -2.74%
NAPS 16.35 14.18 12.69 11.33 9.23 8.58 8.44 11.63%
Adjusted Per Share Value based on latest NOSH - 411,649
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4,712.51 3,685.24 2,903.84 2,509.18 1,589.08 73.05 59.99 106.81%
EPS 143.43 168.09 103.76 125.34 127.28 143.19 155.91 -1.37%
DPS 50.26 45.88 55.50 51.39 61.03 89.48 61.81 -3.38%
NAPS 14.9048 12.9725 11.6663 10.5124 8.64 8.0611 7.9577 11.01%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 18.90 17.80 18.22 19.80 18.70 18.38 17.12 -
P/RPS 0.37 0.44 0.58 0.73 1.10 23.64 26.91 -51.02%
P/EPS 12.01 9.69 16.14 14.66 13.75 12.06 10.35 2.50%
EY 8.33 10.32 6.19 6.82 7.27 8.29 9.66 -2.43%
DY 2.91 2.81 3.29 2.78 3.48 5.17 3.80 -4.34%
P/NAPS 1.16 1.26 1.44 1.75 2.03 2.14 2.03 -8.89%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 17/08/16 19/08/15 20/08/14 20/08/13 29/08/12 16/08/11 -
Price 19.00 17.96 17.82 19.66 18.26 18.96 15.86 -
P/RPS 0.37 0.45 0.56 0.73 1.08 24.39 24.93 -50.39%
P/EPS 12.08 9.77 15.79 14.55 13.43 12.44 9.59 3.91%
EY 8.28 10.23 6.33 6.87 7.45 8.04 10.43 -3.77%
DY 2.89 2.78 3.37 2.80 3.56 5.01 4.10 -5.65%
P/NAPS 1.16 1.27 1.40 1.74 1.98 2.21 1.88 -7.72%

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