[BKAWAN] YoY TTM Result on 31-Mar-2020 [#2]

Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- -19.16%
YoY- -32.2%
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 27,767,540 25,311,383 17,100,808 15,886,332 17,093,577 20,485,831 19,938,397 5.67%
PBT 2,538,283 3,752,449 2,074,528 753,191 1,049,058 1,479,832 1,566,941 8.36%
Tax -579,781 -803,503 -419,556 -238,717 -273,829 -417,840 -101,399 33.70%
NP 1,958,502 2,948,946 1,654,972 514,474 775,229 1,061,992 1,465,542 4.94%
-
NP to SH 882,437 1,341,767 750,255 266,979 393,780 513,439 704,065 3.83%
-
Tax Rate 22.84% 21.41% 20.22% 31.69% 26.10% 28.24% 6.47% -
Total Cost 25,809,038 22,362,437 15,445,836 15,371,858 16,318,348 19,423,839 18,472,855 5.72%
-
Net Worth 7,687,384 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 2.49%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 78,688 78,849 79,331 59,087 59,706 242,111 223,002 -15.93%
Div Payout % 8.92% 5.88% 10.57% 22.13% 15.16% 47.15% 31.67% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 7,687,384 7,124,395 6,164,034 5,491,174 5,811,413 6,376,121 6,631,049 2.49%
NOSH 443,665 443,665 443,665 443,665 435,951 435,951 435,951 0.29%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 7.05% 11.65% 9.68% 3.24% 4.54% 5.18% 7.35% -
ROE 11.48% 18.83% 12.17% 4.86% 6.78% 8.05% 10.62% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 7,057.56 6,420.15 4,311.24 4,032.93 4,294.42 5,098.87 4,925.18 6.17%
EPS 224.29 340.33 189.15 67.78 98.93 127.79 173.92 4.32%
DPS 20.00 20.00 20.00 15.00 15.00 60.00 55.00 -15.50%
NAPS 19.5387 18.0708 15.54 13.94 14.60 15.87 16.38 2.98%
Adjusted Per Share Value based on latest NOSH - 443,665
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 6,258.66 5,705.06 3,854.43 3,580.70 3,852.80 4,617.40 4,494.01 5.67%
EPS 198.90 302.43 169.10 60.18 88.76 115.73 158.69 3.83%
DPS 17.74 17.77 17.88 13.32 13.46 54.57 50.26 -15.92%
NAPS 17.327 16.058 13.8934 12.3768 13.0986 14.3714 14.946 2.49%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 21.26 26.30 17.80 12.18 16.98 18.10 19.38 -
P/RPS 0.30 0.41 0.41 0.30 0.40 0.35 0.39 -4.27%
P/EPS 9.48 7.73 9.41 17.97 17.16 14.16 11.14 -2.65%
EY 10.55 12.94 10.63 5.56 5.83 7.06 8.97 2.73%
DY 0.94 0.76 1.12 1.23 0.88 3.31 2.84 -16.82%
P/NAPS 1.09 1.46 1.15 0.87 1.16 1.14 1.18 -1.31%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 24/05/22 19/05/21 27/05/20 15/05/19 16/05/18 22/05/17 -
Price 21.68 27.50 19.00 14.10 16.80 18.40 18.40 -
P/RPS 0.31 0.43 0.44 0.35 0.39 0.36 0.37 -2.90%
P/EPS 9.67 8.08 10.05 20.80 16.98 14.40 10.58 -1.48%
EY 10.35 12.38 9.96 4.81 5.89 6.95 9.45 1.52%
DY 0.92 0.73 1.05 1.06 0.89 3.26 2.99 -17.82%
P/NAPS 1.11 1.52 1.22 1.01 1.15 1.16 1.12 -0.14%

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