[KAWAN] QoQ 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- 74.41%
YoY- -54.83%
View:
Show?
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 53,641 56,397 50,148 57,212 50,324 52,820 48,499 6.94%
PBT 7,484 6,535 3,267 3,513 2,071 10,199 7,934 -3.81%
Tax -885 -1,678 -724 -766 -496 -3,962 -838 3.70%
NP 6,599 4,857 2,543 2,747 1,575 6,237 7,096 -4.72%
-
NP to SH 6,599 4,888 2,543 2,747 1,575 6,237 7,096 -4.72%
-
Tax Rate 11.83% 25.68% 22.16% 21.80% 23.95% 38.85% 10.56% -
Total Cost 47,042 51,540 47,605 54,465 48,749 46,583 41,403 8.87%
-
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 - - -
Div Payout % 136.20% - - - 570.67% - - -
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% 8.61% 5.07% 4.80% 3.13% 11.81% 14.63% -
ROE 2.04% 1.51% 0.79% 0.87% 0.50% 1.93% 2.24% -
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 15.69 13.95 15.91 14.00 14.69 13.49 6.94%
EPS 1.84 1.36 0.75 0.76 0.44 1.73 1.97 -4.44%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
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 15.51 13.79 15.73 13.84 14.53 13.34 6.92%
EPS 1.81 1.34 0.70 0.76 0.43 1.72 1.95 -4.84%
DPS 2.47 0.00 0.00 0.00 2.47 0.00 0.00 -
NAPS 0.8899 0.8899 0.88 0.8701 0.8602 0.8899 0.8701 1.50%
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 8.86 8.75 8.42 12.00 13.00 16.31 -43.23%
P/EPS 56.66 102.24 172.48 175.38 383.49 110.10 111.46 -36.27%
EY 1.76 0.98 0.58 0.57 0.26 0.91 0.90 56.31%
DY 2.40 0.00 0.00 0.00 1.49 0.00 0.00 -
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 8.29 11.26 7.60 10.00 11.23 14.60 -15.24%
P/EPS 92.62 95.62 221.96 158.36 319.57 95.11 99.81 -4.85%
EY 1.08 1.05 0.45 0.63 0.31 1.05 1.00 5.25%
DY 1.47 0.00 0.00 0.00 1.79 0.00 0.00 -
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