[KAWAN] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -33.61%
YoY- -18.64%
Quarter Report
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 48,499 52,386 46,281 45,959 47,710 55,099 47,514 1.37%
PBT 7,934 7,176 4,758 6,985 10,834 11,233 7,002 8.67%
Tax -838 -1,095 -739 -1,093 -2,030 -2,250 -1,574 -34.28%
NP 7,096 6,081 4,019 5,892 8,804 8,983 5,428 19.53%
-
NP to SH 7,096 6,081 4,019 5,852 8,814 8,996 5,445 19.29%
-
Tax Rate 10.56% 15.26% 15.53% 15.65% 18.74% 20.03% 22.48% -
Total Cost 41,403 46,305 42,262 40,067 38,906 46,116 42,086 -1.08%
-
Net Worth 316,377 309,186 301,996 309,186 305,591 296,275 288,423 6.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 8,987 - - - 6,738 -
Div Payout % - - 223.64% - - - 123.76% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 316,377 309,186 301,996 309,186 305,591 296,275 288,423 6.35%
NOSH 359,519 359,519 359,519 359,519 359,519 269,341 269,554 21.14%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 14.63% 11.61% 8.68% 12.82% 18.45% 16.30% 11.42% -
ROE 2.24% 1.97% 1.33% 1.89% 2.88% 3.04% 1.89% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.49 14.57 12.87 12.78 13.27 20.46 17.63 -16.32%
EPS 1.97 1.69 1.12 1.63 2.45 3.34 2.02 -1.65%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 0.88 0.86 0.84 0.86 0.85 1.10 1.07 -12.20%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.49 14.57 12.87 12.78 13.27 15.32 13.22 1.35%
EPS 1.97 1.69 1.12 1.63 2.45 2.50 1.51 19.37%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.87 -
NAPS 0.88 0.86 0.84 0.86 0.85 0.824 0.8022 6.35%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.20 2.40 2.22 2.94 3.41 4.95 4.18 -
P/RPS 16.31 16.47 17.25 23.00 25.70 24.20 23.71 -22.05%
P/EPS 111.46 141.89 198.59 180.62 139.09 148.20 206.93 -33.77%
EY 0.90 0.70 0.50 0.55 0.72 0.67 0.48 51.99%
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.60 -
P/NAPS 2.50 2.79 2.64 3.42 4.01 4.50 3.91 -25.76%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 21/08/18 24/05/18 27/02/18 21/11/17 18/08/17 09/06/17 -
Price 1.97 2.45 2.15 2.64 3.10 4.70 4.75 -
P/RPS 14.60 16.81 16.70 20.65 23.36 22.98 26.95 -33.51%
P/EPS 99.81 144.85 192.33 162.19 126.45 140.72 235.15 -43.49%
EY 1.00 0.69 0.52 0.62 0.79 0.71 0.43 75.44%
DY 0.00 0.00 1.16 0.00 0.00 0.00 0.53 -
P/NAPS 2.24 2.85 2.56 3.07 3.65 4.27 4.44 -36.59%

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