[KAWAN] QoQ Quarter Result on 31-Dec-2013 [#4]

Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.63%
YoY- -6.71%
Quarter Report
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 38,226 40,749 34,370 32,028 33,677 32,382 28,340 22.05%
PBT 7,125 7,162 5,445 5,300 5,621 5,637 4,088 44.77%
Tax -1,350 -1,756 -1,257 -852 -1,348 -1,333 -952 26.19%
NP 5,775 5,406 4,188 4,448 4,273 4,304 3,136 50.18%
-
NP to SH 5,771 5,401 4,178 4,476 4,278 4,279 3,143 49.89%
-
Tax Rate 18.95% 24.52% 23.09% 16.08% 23.98% 23.65% 23.29% -
Total Cost 32,451 35,343 30,182 27,580 29,404 28,078 25,204 18.33%
-
Net Worth 147,008 138,951 133,263 135,599 130,616 125,852 122,361 13.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 6,483 - - - - -
Div Payout % - - 155.17% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 147,008 138,951 133,263 135,599 130,616 125,852 122,361 13.00%
NOSH 121,494 120,827 120,057 119,999 119,831 119,859 119,961 0.84%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.11% 13.27% 12.19% 13.89% 12.69% 13.29% 11.07% -
ROE 3.93% 3.89% 3.14% 3.30% 3.28% 3.40% 2.57% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.46 33.72 28.63 26.69 28.10 27.02 23.62 21.03%
EPS 4.75 4.47 3.48 3.73 3.57 3.57 2.62 48.62%
DPS 0.00 0.00 5.40 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.15 1.11 1.13 1.09 1.05 1.02 12.04%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.63 11.33 9.56 8.91 9.37 9.01 7.88 22.06%
EPS 1.61 1.50 1.16 1.24 1.19 1.19 0.87 50.67%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.4089 0.3865 0.3707 0.3772 0.3633 0.35 0.3403 13.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.37 2.15 1.90 1.39 1.05 0.925 0.83 -
P/RPS 7.53 6.38 6.64 5.21 3.74 3.42 3.51 66.26%
P/EPS 49.89 48.10 54.60 37.27 29.41 25.91 31.68 35.32%
EY 2.00 2.08 1.83 2.68 3.40 3.86 3.16 -26.26%
DY 0.00 0.00 2.84 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.87 1.71 1.23 0.96 0.88 0.81 80.14%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 28/08/14 29/05/14 27/02/14 25/11/13 26/08/13 30/05/13 -
Price 2.21 2.50 1.84 1.85 1.13 0.94 0.905 -
P/RPS 7.02 7.41 6.43 6.93 4.02 3.48 3.83 49.71%
P/EPS 46.53 55.93 52.87 49.60 31.65 26.33 34.54 21.95%
EY 2.15 1.79 1.89 2.02 3.16 3.80 2.90 -18.07%
DY 0.00 0.00 2.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.17 1.66 1.64 1.04 0.90 0.89 61.62%

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