[KAWAN] QoQ Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 75.17%
YoY- -10.27%
Quarter Report
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 33,677 32,382 28,340 27,905 29,319 29,409 23,594 26.74%
PBT 5,621 5,637 4,088 5,497 3,524 5,160 2,700 62.96%
Tax -1,348 -1,333 -952 -690 -801 -1,239 -620 67.74%
NP 4,273 4,304 3,136 4,807 2,723 3,921 2,080 61.53%
-
NP to SH 4,278 4,279 3,143 4,798 2,739 3,903 2,080 61.65%
-
Tax Rate 23.98% 23.65% 23.29% 12.55% 22.73% 24.01% 22.96% -
Total Cost 29,404 28,078 25,204 23,098 26,596 25,488 21,514 23.13%
-
Net Worth 130,616 125,852 122,361 118,824 114,124 112,886 108,160 13.38%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 130,616 125,852 122,361 118,824 114,124 112,886 108,160 13.38%
NOSH 119,831 119,859 119,961 120,025 120,131 120,092 118,857 0.54%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.69% 13.29% 11.07% 17.23% 9.29% 13.33% 8.82% -
ROE 3.28% 3.40% 2.57% 4.04% 2.40% 3.46% 1.92% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.10 27.02 23.62 23.25 24.41 24.49 19.85 26.04%
EPS 3.57 3.57 2.62 4.00 2.28 3.25 1.75 60.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.02 0.99 0.95 0.94 0.91 12.77%
Adjusted Per Share Value based on latest NOSH - 120,025
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.37 9.01 7.88 7.76 8.15 8.18 6.56 26.80%
EPS 1.19 1.19 0.87 1.33 0.76 1.09 0.58 61.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3633 0.35 0.3403 0.3305 0.3174 0.314 0.3008 13.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.05 0.925 0.83 0.87 0.88 0.94 0.88 -
P/RPS 3.74 3.42 3.51 3.74 3.61 3.84 4.43 -10.66%
P/EPS 29.41 25.91 31.68 21.76 38.60 28.92 50.29 -30.04%
EY 3.40 3.86 3.16 4.59 2.59 3.46 1.99 42.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.88 0.81 0.88 0.93 1.00 0.97 -0.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 30/05/13 28/02/13 26/11/12 27/08/12 30/05/12 -
Price 1.13 0.94 0.905 0.85 1.04 0.87 0.94 -
P/RPS 4.02 3.48 3.83 3.66 4.26 3.55 4.74 -10.39%
P/EPS 31.65 26.33 34.54 21.26 45.61 26.77 53.71 -29.68%
EY 3.16 3.80 2.90 4.70 2.19 3.74 1.86 42.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.90 0.89 0.86 1.09 0.93 1.03 0.64%

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