[KAWAN] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 37.21%
YoY- -57.21%
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 214,564 214,081 210,245 215,072 201,296 199,985 196,220 6.13%
PBT 29,936 15,386 11,801 11,168 8,284 30,066 26,490 8.48%
Tax -3,540 -3,664 -2,648 -2,524 -1,984 -6,634 -3,564 -0.44%
NP 26,396 11,722 9,153 8,644 6,300 23,432 22,926 9.84%
-
NP to SH 26,396 11,898 9,153 8,644 6,300 23,432 22,926 9.84%
-
Tax Rate 11.83% 23.81% 22.44% 22.60% 23.95% 22.06% 13.45% -
Total Cost 188,168 202,359 201,092 206,428 194,996 176,553 173,293 5.63%
-
Net Worth 323,567 323,567 319,972 316,377 312,782 323,567 316,377 1.50%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 35,951 8,987 11,983 17,975 35,951 8,987 1,198 863.69%
Div Payout % 136.20% 75.54% 130.92% 207.96% 570.67% 38.36% 5.23% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 323,567 323,567 319,972 316,377 312,782 323,567 316,377 1.50%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 12.30% 5.48% 4.35% 4.02% 3.13% 11.72% 11.68% -
ROE 8.16% 3.68% 2.86% 2.73% 2.01% 7.24% 7.25% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 59.68 59.55 58.48 59.82 55.99 55.63 54.58 6.13%
EPS 7.36 3.31 2.60 2.40 1.76 6.52 6.37 10.10%
DPS 10.00 2.50 3.33 5.00 10.00 2.50 0.33 869.96%
NAPS 0.90 0.90 0.89 0.88 0.87 0.90 0.88 1.50%
Adjusted Per Share Value based on latest NOSH - 359,519
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 59.00 58.87 57.81 59.14 55.35 54.99 53.95 6.14%
EPS 7.26 3.27 2.52 2.38 1.73 6.44 6.30 9.90%
DPS 9.89 2.47 3.30 4.94 9.89 2.47 0.33 862.84%
NAPS 0.8897 0.8897 0.8798 0.8699 0.8601 0.8897 0.8699 1.51%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.04 1.39 1.22 1.34 1.68 1.91 2.20 -
P/RPS 1.74 2.33 2.09 2.24 3.00 3.43 4.03 -42.84%
P/EPS 14.17 42.00 47.92 55.73 95.87 29.31 34.50 -44.71%
EY 7.06 2.38 2.09 1.79 1.04 3.41 2.90 80.87%
DY 9.62 1.80 2.73 3.73 5.95 1.31 0.15 1498.17%
P/NAPS 1.16 1.54 1.37 1.52 1.93 2.12 2.50 -40.03%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 26/02/20 26/11/19 27/08/19 30/05/19 28/02/19 22/11/18 -
Price 1.70 1.30 1.57 1.21 1.40 1.65 1.97 -
P/RPS 2.85 2.18 2.68 2.02 2.50 2.97 3.61 -14.56%
P/EPS 23.15 39.28 61.67 50.33 79.89 25.32 30.89 -17.47%
EY 4.32 2.55 1.62 1.99 1.25 3.95 3.24 21.12%
DY 5.88 1.92 2.12 4.13 7.14 1.52 0.17 959.29%
P/NAPS 1.89 1.44 1.76 1.38 1.61 1.83 2.24 -10.69%

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