[KAWAN] QoQ Quarter Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -43.38%
YoY- 24.9%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 47,315 55,509 41,506 40,932 43,209 44,289 37,343 17.04%
PBT 14,112 12,153 5,628 7,765 14,920 10,094 7,343 54.39%
Tax -1,864 -2,978 -1,263 -916 -2,563 -2,827 -1,789 2.76%
NP 12,248 9,175 4,365 6,849 12,357 7,267 5,554 69.17%
-
NP to SH 12,248 9,175 4,365 6,942 12,261 7,269 5,554 69.17%
-
Tax Rate 13.21% 24.50% 22.44% 11.80% 17.18% 28.01% 24.36% -
Total Cost 35,067 46,334 37,141 34,083 30,852 37,022 31,789 6.74%
-
Net Worth 261,503 237,955 220,454 201,415 193,796 185,763 158,946 39.23%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 551 - - - 3,653 -
Div Payout % - - 12.63% - - - 65.79% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 261,503 237,955 220,454 201,415 193,796 185,763 158,946 39.23%
NOSH 269,639 228,802 220,454 195,549 191,877 201,916 182,697 29.53%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 25.89% 16.53% 10.52% 16.73% 28.60% 16.41% 14.87% -
ROE 4.68% 3.86% 1.98% 3.45% 6.33% 3.91% 3.49% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.54 24.26 18.83 20.93 22.52 21.93 20.44 -2.94%
EPS 5.06 4.01 1.98 3.55 6.39 3.60 3.04 40.31%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 2.00 -
NAPS 1.08 1.04 1.00 1.03 1.01 0.92 0.87 15.46%
Adjusted Per Share Value based on latest NOSH - 195,549
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.16 15.44 11.54 11.38 12.02 12.32 10.39 17.01%
EPS 3.41 2.55 1.21 1.93 3.41 2.02 1.54 69.63%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 1.02 -
NAPS 0.7273 0.6618 0.6132 0.5602 0.539 0.5167 0.4421 39.23%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.79 3.65 3.47 3.59 2.42 2.42 1.80 -
P/RPS 19.40 15.04 18.43 17.15 10.75 11.03 8.81 69.01%
P/EPS 74.93 91.02 175.25 101.13 37.87 67.22 59.21 16.94%
EY 1.33 1.10 0.57 0.99 2.64 1.49 1.69 -14.72%
DY 0.00 0.00 0.07 0.00 0.00 0.00 1.11 -
P/NAPS 3.51 3.51 3.47 3.49 2.40 2.63 2.07 42.06%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 30/05/16 29/02/16 26/11/15 24/08/15 28/05/15 -
Price 3.79 3.28 3.00 3.65 2.80 2.48 1.84 -
P/RPS 19.40 13.52 15.93 17.44 12.43 11.31 9.00 66.63%
P/EPS 74.93 81.80 151.52 102.82 43.82 68.89 60.53 15.24%
EY 1.33 1.22 0.66 0.97 2.28 1.45 1.65 -13.35%
DY 0.00 0.00 0.08 0.00 0.00 0.00 1.09 -
P/NAPS 3.51 3.15 3.00 3.54 2.77 2.70 2.11 40.26%

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