[KAWAN] QoQ Quarter Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 30.22%
YoY- 57.61%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 68,676 67,376 64,039 55,031 65,324 60,589 61,139 8.06%
PBT 9,633 11,469 8,975 7,196 9,331 6,645 7,004 23.69%
Tax -1,027 -1,356 -1,234 -935 -1,146 -425 -988 2.61%
NP 8,606 10,113 7,741 6,261 8,185 6,220 6,016 26.98%
-
NP to SH 8,604 10,082 7,742 6,280 8,199 6,397 6,158 25.00%
-
Tax Rate 10.66% 11.82% 13.75% 12.99% 12.28% 6.40% 14.11% -
Total Cost 60,070 57,263 56,298 48,770 57,139 54,369 55,123 5.90%
-
Net Worth 365,810 370,305 359,519 348,734 345,138 345,138 337,948 5.42%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 10,759 - - - 10,785 - - -
Div Payout % 125.05% - - - 131.55% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 365,810 370,305 359,519 348,734 345,138 345,138 337,948 5.42%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.53% 15.01% 12.09% 11.38% 12.53% 10.27% 9.84% -
ROE 2.35% 2.72% 2.15% 1.80% 2.38% 1.85% 1.82% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.15 18.74 17.81 15.31 18.17 16.85 17.01 8.22%
EPS 2.40 2.80 2.15 1.75 2.28 1.78 1.71 25.38%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.02 1.03 1.00 0.97 0.96 0.96 0.94 5.60%
Adjusted Per Share Value based on latest NOSH - 359,519
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 19.10 18.74 17.81 15.31 18.17 16.85 17.00 8.08%
EPS 2.39 2.80 2.15 1.75 2.28 1.78 1.71 25.03%
DPS 2.99 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.0174 1.0299 1.00 0.97 0.96 0.96 0.94 5.42%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.64 1.64 1.85 1.96 1.86 2.08 2.57 -
P/RPS 8.56 8.75 10.39 12.80 10.24 12.34 15.11 -31.55%
P/EPS 68.36 58.48 85.91 112.21 81.56 116.90 150.04 -40.81%
EY 1.46 1.71 1.16 0.89 1.23 0.86 0.67 68.16%
DY 1.83 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 1.61 1.59 1.85 2.02 1.94 2.17 2.73 -29.69%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 28/02/22 17/11/21 18/08/21 31/05/21 18/02/21 24/11/20 -
Price 1.68 1.64 1.72 1.85 2.06 1.88 2.31 -
P/RPS 8.77 8.75 9.66 12.09 11.34 11.16 13.58 -25.30%
P/EPS 70.03 58.48 79.87 105.91 90.33 105.66 134.86 -35.42%
EY 1.43 1.71 1.25 0.94 1.11 0.95 0.74 55.20%
DY 1.79 0.00 0.00 0.00 1.46 0.00 0.00 -
P/NAPS 1.65 1.59 1.72 1.91 2.15 1.96 2.46 -23.39%

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 1 of 1 comments

Pang

Good qtr

2022-03-01 17:08

Post a Comment