[KAWAN] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- 53.18%
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 199,985 196,282 186,948 165,773 149,524 126,426 110,226 10.43%
PBT 30,066 36,053 41,540 40,121 26,285 20,645 16,881 10.09%
Tax -6,634 -6,947 -8,558 -8,094 -5,356 -4,484 -3,350 12.05%
NP 23,432 29,106 32,982 32,027 20,929 16,161 13,531 9.57%
-
NP to SH 23,432 29,106 32,982 32,027 20,908 16,176 13,544 9.56%
-
Tax Rate 22.06% 19.27% 20.60% 20.17% 20.38% 21.72% 19.84% -
Total Cost 176,553 167,176 153,966 133,746 128,595 110,265 96,695 10.54%
-
Net Worth 323,567 309,186 268,930 201,513 107,105 135,600 118,791 18.16%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,987 898 1,494 - - - - -
Div Payout % 38.36% 3.09% 4.53% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 323,567 309,186 268,930 201,513 107,105 135,600 118,791 18.16%
NOSH 359,519 359,519 269,639 195,644 126,006 120,000 119,991 20.05%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.72% 14.83% 17.64% 19.32% 14.00% 12.78% 12.28% -
ROE 7.24% 9.41% 12.26% 15.89% 19.52% 11.93% 11.40% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.63 54.60 75.08 84.73 118.66 105.35 91.86 -8.01%
EPS 6.52 8.10 9.17 16.37 11.51 13.48 11.29 -8.74%
DPS 2.50 0.25 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 1.08 1.03 0.85 1.13 0.99 -1.57%
Adjusted Per Share Value based on latest NOSH - 195,549
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 54.99 53.97 51.40 45.58 41.11 34.76 30.31 10.43%
EPS 6.44 8.00 9.07 8.81 5.75 4.45 3.72 9.57%
DPS 2.47 0.25 0.41 0.00 0.00 0.00 0.00 -
NAPS 0.8897 0.8502 0.7395 0.5541 0.2945 0.3729 0.3266 18.16%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.91 2.94 3.80 3.59 1.40 1.39 0.87 -
P/RPS 3.43 5.39 5.06 4.24 1.18 1.32 0.95 23.84%
P/EPS 29.31 36.32 28.69 21.93 8.44 10.31 7.71 24.91%
EY 3.41 2.75 3.49 4.56 11.85 9.70 12.97 -19.95%
DY 1.31 0.09 0.16 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 3.42 3.52 3.49 1.65 1.23 0.88 15.77%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 24/02/17 29/02/16 26/02/15 27/02/14 28/02/13 -
Price 1.65 2.64 4.41 3.65 1.60 1.85 0.85 -
P/RPS 2.97 4.84 5.87 4.31 1.35 1.76 0.93 21.34%
P/EPS 25.32 32.61 33.29 22.30 9.64 13.72 7.53 22.38%
EY 3.95 3.07 3.00 4.48 10.37 7.29 13.28 -18.29%
DY 1.52 0.09 0.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 3.07 4.08 3.54 1.88 1.64 0.86 13.40%

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