[BKAWAN] YoY Annualized Quarter Result on 30-Jun-2020 [#3]

Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- 85.35%
YoY- 24.48%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 24,866,493 28,007,088 19,415,096 15,949,293 16,164,345 19,525,318 21,662,306 2.32%
PBT 1,457,292 3,585,701 2,925,856 1,246,429 884,341 1,437,478 1,599,378 -1.53%
Tax -232,478 -860,480 -484,197 -329,604 -194,202 -373,214 -400,230 -8.65%
NP 1,224,813 2,725,221 2,441,658 916,825 690,138 1,064,264 1,199,148 0.35%
-
NP to SH 584,218 1,268,748 1,118,529 442,806 355,730 525,652 588,849 -0.13%
-
Tax Rate 15.95% 24.00% 16.55% 26.44% 21.96% 25.96% 25.02% -
Total Cost 23,641,680 25,281,866 16,973,437 15,032,468 15,474,206 18,461,054 20,463,158 2.43%
-
Net Worth 7,926,529 7,304,576 6,445,602 5,828,778 5,781,748 6,495,072 6,612,741 3.06%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 104,912 105,081 105,693 79,141 79,474 80,285 80,889 4.42%
Div Payout % 17.96% 8.28% 9.45% 17.87% 22.34% 15.27% 13.74% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 7,926,529 7,304,576 6,445,602 5,828,778 5,781,748 6,495,072 6,612,741 3.06%
NOSH 443,665 443,665 443,665 443,665 435,951 435,951 435,951 0.29%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.93% 9.73% 12.58% 5.75% 4.27% 5.45% 5.54% -
ROE 7.37% 17.37% 17.35% 7.60% 6.15% 8.09% 8.90% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 6,320.55 7,107.39 4,898.47 4,030.57 4,067.82 4,863.99 5,356.00 2.79%
EPS 148.49 321.97 282.21 111.91 89.52 130.95 145.59 0.32%
DPS 26.67 26.67 26.67 20.00 20.00 20.00 20.00 4.91%
NAPS 20.1476 18.5369 16.2624 14.73 14.55 16.18 16.35 3.54%
Adjusted Per Share Value based on latest NOSH - 443,665
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 5,604.78 6,312.65 4,376.06 3,594.89 3,643.36 4,400.91 4,882.57 2.32%
EPS 131.68 285.97 252.11 99.81 80.18 118.48 132.72 -0.13%
DPS 23.65 23.68 23.82 17.84 17.91 18.10 18.23 4.43%
NAPS 17.866 16.4641 14.5281 13.1378 13.0318 14.6396 14.9048 3.06%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 20.76 23.08 19.40 14.50 16.70 17.90 18.90 -
P/RPS 0.33 0.32 0.40 0.36 0.41 0.37 0.35 -0.97%
P/EPS 13.98 7.17 6.87 12.96 18.65 13.67 12.98 1.24%
EY 7.15 13.95 14.55 7.72 5.36 7.32 7.70 -1.22%
DY 1.28 1.16 1.37 1.38 1.20 1.12 1.06 3.19%
P/NAPS 1.03 1.25 1.19 0.98 1.15 1.11 1.16 -1.96%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 17/08/22 18/08/21 19/08/20 20/08/19 14/08/18 15/08/17 -
Price 21.02 23.98 20.10 14.78 16.00 17.28 19.00 -
P/RPS 0.33 0.34 0.41 0.37 0.39 0.36 0.35 -0.97%
P/EPS 14.16 7.45 7.12 13.21 17.87 13.20 13.05 1.36%
EY 7.06 13.43 14.04 7.57 5.60 7.58 7.66 -1.34%
DY 1.27 1.11 1.33 1.35 1.25 1.16 1.05 3.21%
P/NAPS 1.04 1.29 1.24 1.00 1.10 1.07 1.16 -1.80%

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