[KAWAN] QoQ Quarter Result on 31-Dec-2020 [#4]

Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 3.88%
YoY- 30.87%
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 64,039 55,031 65,324 60,589 61,139 79,334 53,641 12.52%
PBT 8,975 7,196 9,331 6,645 7,004 10,882 7,484 12.86%
Tax -1,234 -935 -1,146 -425 -988 -2,065 -885 24.78%
NP 7,741 6,261 8,185 6,220 6,016 8,817 6,599 11.21%
-
NP to SH 7,742 6,280 8,199 6,397 6,158 8,847 6,599 11.22%
-
Tax Rate 13.75% 12.99% 12.28% 6.40% 14.11% 18.98% 11.83% -
Total Cost 56,298 48,770 57,139 54,369 55,123 70,517 47,042 12.70%
-
Net Worth 359,519 348,734 345,138 345,138 337,948 334,353 323,567 7.26%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - 10,785 - - - 8,987 -
Div Payout % - - 131.55% - - - 136.20% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 359,519 348,734 345,138 345,138 337,948 334,353 323,567 7.26%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.09% 11.38% 12.53% 10.27% 9.84% 11.11% 12.30% -
ROE 2.15% 1.80% 2.38% 1.85% 1.82% 2.65% 2.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 17.81 15.31 18.17 16.85 17.01 22.07 14.92 12.51%
EPS 2.15 1.75 2.28 1.78 1.71 2.46 1.84 10.92%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.00 0.97 0.96 0.96 0.94 0.93 0.90 7.26%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 17.81 15.31 18.17 16.85 17.00 22.07 14.92 12.51%
EPS 2.15 1.75 2.28 1.78 1.71 2.46 1.84 10.92%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.00 0.97 0.96 0.96 0.94 0.93 0.90 7.26%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.85 1.96 1.86 2.08 2.57 1.77 1.04 -
P/RPS 10.39 12.80 10.24 12.34 15.11 8.02 6.97 30.46%
P/EPS 85.91 112.21 81.56 116.90 150.04 71.93 56.66 31.94%
EY 1.16 0.89 1.23 0.86 0.67 1.39 1.76 -24.24%
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.40 -
P/NAPS 1.85 2.02 1.94 2.17 2.73 1.90 1.16 36.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 18/08/21 31/05/21 18/02/21 24/11/20 27/08/20 28/05/20 -
Price 1.72 1.85 2.06 1.88 2.31 2.69 1.70 -
P/RPS 9.66 12.09 11.34 11.16 13.58 12.19 11.39 -10.39%
P/EPS 79.87 105.91 90.33 105.66 134.86 109.31 92.62 -9.39%
EY 1.25 0.94 1.11 0.95 0.74 0.91 1.08 10.22%
DY 0.00 0.00 1.46 0.00 0.00 0.00 1.47 -
P/NAPS 1.72 1.91 2.15 1.96 2.46 2.89 1.89 -6.08%

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