[KAWAN] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 70.25%
YoY- -26.06%
Quarter Report
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 107,536 50,324 199,985 147,165 98,666 46,281 196,282 -33.11%
PBT 5,584 2,071 30,066 19,868 11,935 4,758 36,053 -71.25%
Tax -1,262 -496 -6,634 -2,673 -1,835 -739 -6,947 -68.02%
NP 4,322 1,575 23,432 17,195 10,100 4,019 29,106 -72.05%
-
NP to SH 4,322 1,575 23,432 17,195 10,100 4,019 29,106 -72.05%
-
Tax Rate 22.60% 23.95% 22.06% 13.45% 15.37% 15.53% 19.27% -
Total Cost 103,214 48,749 176,553 129,970 88,566 42,262 167,176 -27.55%
-
Net Worth 316,377 312,782 323,567 316,377 309,186 301,996 309,186 1.54%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 8,987 8,987 8,987 898 8,987 8,987 898 366.36%
Div Payout % 207.96% 570.67% 38.36% 5.23% 88.99% 223.64% 3.09% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 316,377 312,782 323,567 316,377 309,186 301,996 309,186 1.54%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.02% 3.13% 11.72% 11.68% 10.24% 8.68% 14.83% -
ROE 1.37% 0.50% 7.24% 5.43% 3.27% 1.33% 9.41% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.91 14.00 55.63 40.93 27.44 12.87 54.60 -33.12%
EPS 1.20 0.44 6.52 4.78 2.81 1.12 8.10 -72.09%
DPS 2.50 2.50 2.50 0.25 2.50 2.50 0.25 366.12%
NAPS 0.88 0.87 0.90 0.88 0.86 0.84 0.86 1.54%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.56 13.83 54.97 40.45 27.12 12.72 53.95 -33.11%
EPS 1.19 0.43 6.44 4.73 2.78 1.10 8.00 -72.02%
DPS 2.47 2.47 2.47 0.25 2.47 2.47 0.25 362.37%
NAPS 0.8696 0.8597 0.8894 0.8696 0.8498 0.8301 0.8498 1.55%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.34 1.68 1.91 2.20 2.40 2.22 2.94 -
P/RPS 4.48 12.00 3.43 5.37 8.75 17.25 5.39 -11.62%
P/EPS 111.47 383.49 29.31 46.00 85.43 198.59 36.32 111.62%
EY 0.90 0.26 3.41 2.17 1.17 0.50 2.75 -52.60%
DY 1.87 1.49 1.31 0.11 1.04 1.13 0.09 659.99%
P/NAPS 1.52 1.93 2.12 2.50 2.79 2.64 3.42 -41.84%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 28/02/19 22/11/18 21/08/18 24/05/18 27/02/18 -
Price 1.21 1.40 1.65 1.97 2.45 2.15 2.64 -
P/RPS 4.05 10.00 2.97 4.81 8.93 16.70 4.84 -11.23%
P/EPS 100.65 319.57 25.32 41.19 87.21 192.33 32.61 112.42%
EY 0.99 0.31 3.95 2.43 1.15 0.52 3.07 -53.07%
DY 2.07 1.79 1.52 0.13 1.02 1.16 0.09 713.41%
P/NAPS 1.38 1.61 1.83 2.24 2.85 2.56 3.07 -41.40%

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