[KAWAN] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -16.78%
YoY- -14.15%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 79,217 67,453 79,103 72,356 71,831 80,368 68,676 9.97%
PBT 8,584 6,296 9,143 8,343 9,588 12,581 9,633 -7.39%
Tax -895 -592 -1,265 329 795 -1,763 -1,027 -8.75%
NP 7,689 5,704 7,878 8,672 10,383 10,818 8,606 -7.22%
-
NP to SH 7,689 5,704 7,878 8,655 10,400 10,841 8,604 -7.21%
-
Tax Rate 10.43% 9.40% 13.84% -3.94% -8.29% 14.01% 10.66% -
Total Cost 71,528 61,749 71,225 63,684 61,448 69,550 60,070 12.33%
-
Net Worth 404,522 398,839 395,214 398,296 388,550 376,575 365,810 6.92%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 13,052 - - - 10,759 -
Div Payout % - - 165.69% - - - 125.05% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 404,522 398,839 395,214 398,296 388,550 376,575 365,810 6.92%
NOSH 357,984 362,581 362,581 362,581 360,646 359,534 359,519 -0.28%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.71% 8.46% 9.96% 11.99% 14.45% 13.46% 12.53% -
ROE 1.90% 1.43% 1.99% 2.17% 2.68% 2.88% 2.35% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.13 18.60 21.82 19.98 19.97 22.41 19.15 10.11%
EPS 2.15 1.57 2.17 2.39 2.89 3.02 2.40 -7.06%
DPS 0.00 0.00 3.60 0.00 0.00 0.00 3.00 -
NAPS 1.13 1.10 1.09 1.10 1.08 1.05 1.02 7.05%
Adjusted Per Share Value based on latest NOSH - 362,581
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.79 18.55 21.76 19.90 19.76 22.10 18.89 9.97%
EPS 2.11 1.57 2.17 2.38 2.86 2.98 2.37 -7.44%
DPS 0.00 0.00 3.59 0.00 0.00 0.00 2.96 -
NAPS 1.1125 1.0969 1.0869 1.0954 1.0686 1.0357 1.0061 6.92%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.80 1.90 2.12 2.22 2.15 1.67 1.64 -
P/RPS 8.13 10.21 9.72 11.11 10.77 7.45 8.56 -3.37%
P/EPS 83.80 120.78 97.57 92.88 74.38 55.25 68.36 14.52%
EY 1.19 0.83 1.02 1.08 1.34 1.81 1.46 -12.73%
DY 0.00 0.00 1.70 0.00 0.00 0.00 1.83 -
P/NAPS 1.59 1.73 1.94 2.02 1.99 1.59 1.61 -0.82%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 22/08/23 18/05/23 22/02/23 22/11/22 22/08/22 23/05/22 -
Price 1.85 1.85 2.20 2.22 2.26 2.02 1.68 -
P/RPS 8.36 9.94 10.08 11.11 11.32 9.01 8.77 -3.13%
P/EPS 86.13 117.60 101.25 92.88 78.18 66.83 70.03 14.77%
EY 1.16 0.85 0.99 1.08 1.28 1.50 1.43 -13.00%
DY 0.00 0.00 1.64 0.00 0.00 0.00 1.79 -
P/NAPS 1.64 1.68 2.02 2.02 2.09 1.92 1.65 -0.40%

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