[KAWAN] QoQ Cumulative 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- 174.41%
YoY- -57.21%
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 53,641 214,081 157,684 107,536 50,324 199,985 147,165 -48.94%
PBT 7,484 15,386 8,851 5,584 2,071 30,066 19,868 -47.81%
Tax -885 -3,664 -1,986 -1,262 -496 -6,634 -2,673 -52.10%
NP 6,599 11,722 6,865 4,322 1,575 23,432 17,195 -47.15%
-
NP to SH 6,599 11,898 6,865 4,322 1,575 23,432 17,195 -47.15%
-
Tax Rate 11.83% 23.81% 22.44% 22.60% 23.95% 22.06% 13.45% -
Total Cost 47,042 202,359 150,819 103,214 48,749 176,553 129,970 -49.18%
-
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 8,987 8,987 8,987 8,987 8,987 8,987 898 363.74%
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 2.04% 3.68% 2.15% 1.37% 0.50% 7.24% 5.43% -
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 14.92 59.55 43.86 29.91 14.00 55.63 40.93 -48.93%
EPS 1.84 3.31 1.95 1.20 0.44 6.52 4.78 -47.05%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 0.25 363.50%
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 14.75 58.87 43.36 29.57 13.84 54.99 40.47 -48.94%
EPS 1.81 3.27 1.89 1.19 0.43 6.44 4.73 -47.26%
DPS 2.47 2.47 2.47 2.47 2.47 2.47 0.25 359.79%
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 6.97 2.33 2.78 4.48 12.00 3.43 5.37 18.96%
P/EPS 56.66 42.00 63.89 111.47 383.49 29.31 46.00 14.89%
EY 1.76 2.38 1.57 0.90 0.26 3.41 2.17 -13.01%
DY 2.40 1.80 2.05 1.87 1.49 1.31 0.11 679.34%
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 11.39 2.18 3.58 4.05 10.00 2.97 4.81 77.56%
P/EPS 92.62 39.28 82.22 100.65 319.57 25.32 41.19 71.55%
EY 1.08 2.55 1.22 0.99 0.31 3.95 2.43 -41.73%
DY 1.47 1.92 1.59 2.07 1.79 1.52 0.13 403.04%
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