[KAWAN] QoQ TTM Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 1.67%
YoY- -19.49%
Quarter Report
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 210,504 208,855 204,029 199,986 193,125 192,336 195,049 5.21%
PBT 19,050 23,717 27,380 30,067 26,853 29,753 33,810 -31.75%
Tax -5,948 -6,062 -6,391 -6,634 -3,765 -4,957 -6,112 -1.79%
NP 13,102 17,655 20,989 23,433 23,088 24,796 27,698 -39.26%
-
NP to SH 13,102 17,655 20,989 23,433 23,048 24,766 27,681 -39.23%
-
Tax Rate 31.22% 25.56% 23.34% 22.06% 14.02% 16.66% 18.08% -
Total Cost 197,402 191,200 183,040 176,553 170,037 167,540 167,351 11.62%
-
Net Worth 319,972 316,377 312,782 323,567 316,377 309,186 301,996 3.92%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 8,987 8,987 8,987 8,987 8,987 8,987 8,987 0.00%
Div Payout % 68.60% 50.91% 42.82% 38.36% 39.00% 36.29% 32.47% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 319,972 316,377 312,782 323,567 316,377 309,186 301,996 3.92%
NOSH 359,519 359,519 359,519 359,519 359,519 359,519 359,519 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.22% 8.45% 10.29% 11.72% 11.95% 12.89% 14.20% -
ROE 4.09% 5.58% 6.71% 7.24% 7.28% 8.01% 9.17% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.55 58.09 56.75 55.63 53.72 53.50 54.25 5.21%
EPS 3.64 4.91 5.84 6.52 6.41 6.89 7.70 -39.28%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.89 0.88 0.87 0.90 0.88 0.86 0.84 3.92%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 57.89 57.44 56.11 55.00 53.11 52.90 53.64 5.20%
EPS 3.60 4.86 5.77 6.44 6.34 6.81 7.61 -39.25%
DPS 2.47 2.47 2.47 2.47 2.47 2.47 2.47 0.00%
NAPS 0.88 0.8701 0.8602 0.8899 0.8701 0.8503 0.8306 3.92%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.22 1.34 1.68 1.91 2.20 2.40 2.22 -
P/RPS 2.08 2.31 2.96 3.43 4.10 4.49 4.09 -36.26%
P/EPS 33.48 27.29 28.78 29.30 34.32 34.84 28.83 10.47%
EY 2.99 3.66 3.48 3.41 2.91 2.87 3.47 -9.44%
DY 2.05 1.87 1.49 1.31 1.14 1.04 1.13 48.69%
P/NAPS 1.37 1.52 1.93 2.12 2.50 2.79 2.64 -35.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 27/08/19 30/05/19 28/02/19 22/11/18 21/08/18 24/05/18 -
Price 1.57 1.21 1.40 1.65 1.97 2.45 2.15 -
P/RPS 2.68 2.08 2.47 2.97 3.67 4.58 3.96 -22.89%
P/EPS 43.08 24.64 23.98 25.32 30.73 35.57 27.92 33.49%
EY 2.32 4.06 4.17 3.95 3.25 2.81 3.58 -25.09%
DY 1.59 2.07 1.79 1.52 1.27 1.02 1.16 23.36%
P/NAPS 1.76 1.38 1.61 1.83 2.24 2.85 2.56 -22.08%

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