[KAWAN] QoQ 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- 16.69%
YoY- -19.49%
Quarter Report
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 57,212 50,324 52,820 48,499 52,386 46,281 45,959 15.76%
PBT 3,513 2,071 10,199 7,934 7,176 4,758 6,985 -36.83%
Tax -766 -496 -3,962 -838 -1,095 -739 -1,093 -21.15%
NP 2,747 1,575 6,237 7,096 6,081 4,019 5,892 -39.95%
-
NP to SH 2,747 1,575 6,237 7,096 6,081 4,019 5,852 -39.68%
-
Tax Rate 21.80% 23.95% 38.85% 10.56% 15.26% 15.53% 15.65% -
Total Cost 54,465 48,749 46,583 41,403 46,305 42,262 40,067 22.78%
-
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 - -
Div Payout % - 570.67% - - - 223.64% - -
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 4.80% 3.13% 11.81% 14.63% 11.61% 8.68% 12.82% -
ROE 0.87% 0.50% 1.93% 2.24% 1.97% 1.33% 1.89% -
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 15.91 14.00 14.69 13.49 14.57 12.87 12.78 15.77%
EPS 0.76 0.44 1.73 1.97 1.69 1.12 1.63 -39.95%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
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 15.73 13.84 14.53 13.34 14.41 12.73 12.64 15.74%
EPS 0.76 0.43 1.72 1.95 1.67 1.11 1.61 -39.45%
DPS 0.00 2.47 0.00 0.00 0.00 2.47 0.00 -
NAPS 0.8701 0.8602 0.8899 0.8701 0.8503 0.8306 0.8503 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 8.42 12.00 13.00 16.31 16.47 17.25 23.00 -48.91%
P/EPS 175.38 383.49 110.10 111.46 141.89 198.59 180.62 -1.94%
EY 0.57 0.26 0.91 0.90 0.70 0.50 0.55 2.41%
DY 0.00 1.49 0.00 0.00 0.00 1.13 0.00 -
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 7.60 10.00 11.23 14.60 16.81 16.70 20.65 -48.73%
P/EPS 158.36 319.57 95.11 99.81 144.85 192.33 162.19 -1.58%
EY 0.63 0.31 1.05 1.00 0.69 0.52 0.62 1.07%
DY 0.00 1.79 0.00 0.00 0.00 1.16 0.00 -
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