[KAWAN] QoQ Quarter Result on 31-Dec-2014 [#4]

Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -3.69%
YoY- 24.17%
Quarter Report
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 43,209 44,289 37,343 36,179 38,226 40,749 34,370 16.46%
PBT 14,920 10,094 7,343 6,552 7,125 7,162 5,445 95.69%
Tax -2,563 -2,827 -1,789 -992 -1,350 -1,756 -1,257 60.72%
NP 12,357 7,267 5,554 5,560 5,775 5,406 4,188 105.58%
-
NP to SH 12,261 7,269 5,554 5,558 5,771 5,401 4,178 104.84%
-
Tax Rate 17.18% 28.01% 24.36% 15.14% 18.95% 24.52% 23.09% -
Total Cost 30,852 37,022 31,789 30,619 32,451 35,343 30,182 1.47%
-
Net Worth 193,796 185,763 158,946 107,057 147,008 138,951 133,263 28.32%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 3,653 - - - 6,483 -
Div Payout % - - 65.79% - - - 155.17% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 193,796 185,763 158,946 107,057 147,008 138,951 133,263 28.32%
NOSH 191,877 201,916 182,697 125,949 121,494 120,827 120,057 36.65%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 28.60% 16.41% 14.87% 15.37% 15.11% 13.27% 12.19% -
ROE 6.33% 3.91% 3.49% 5.19% 3.93% 3.89% 3.14% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 22.52 21.93 20.44 28.72 31.46 33.72 28.63 -14.77%
EPS 6.39 3.60 3.04 3.06 4.75 4.47 3.48 49.89%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 5.40 -
NAPS 1.01 0.92 0.87 0.85 1.21 1.15 1.11 -6.09%
Adjusted Per Share Value based on latest NOSH - 125,949
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.02 12.32 10.39 10.06 10.63 11.33 9.56 16.47%
EPS 3.41 2.02 1.54 1.55 1.61 1.50 1.16 105.07%
DPS 0.00 0.00 1.02 0.00 0.00 0.00 1.80 -
NAPS 0.539 0.5167 0.4421 0.2978 0.4089 0.3865 0.3707 28.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.42 2.42 1.80 1.40 2.37 2.15 1.90 -
P/RPS 10.75 11.03 8.81 4.87 7.53 6.38 6.64 37.83%
P/EPS 37.87 67.22 59.21 31.73 49.89 48.10 54.60 -21.62%
EY 2.64 1.49 1.69 3.15 2.00 2.08 1.83 27.64%
DY 0.00 0.00 1.11 0.00 0.00 0.00 2.84 -
P/NAPS 2.40 2.63 2.07 1.65 1.96 1.87 1.71 25.32%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 24/08/15 28/05/15 26/02/15 24/11/14 28/08/14 29/05/14 -
Price 2.80 2.48 1.84 1.60 2.21 2.50 1.84 -
P/RPS 12.43 11.31 9.00 5.57 7.02 7.41 6.43 55.11%
P/EPS 43.82 68.89 60.53 36.26 46.53 55.93 52.87 -11.75%
EY 2.28 1.45 1.65 2.76 2.15 1.79 1.89 13.30%
DY 0.00 0.00 1.09 0.00 0.00 0.00 2.93 -
P/NAPS 2.77 2.70 2.11 1.88 1.83 2.17 1.66 40.64%

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