[KAWAN] YoY Annual (Unaudited) 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
YoY- -19.49%
Quarter Report
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 251,770 254,703 214,081 199,985 196,282 186,948 165,773 7.20%
PBT 36,971 32,015 15,386 30,066 36,053 41,540 40,121 -1.35%
Tax -4,671 -4,363 -3,664 -6,634 -6,947 -8,558 -8,094 -8.74%
NP 32,300 27,652 11,722 23,432 29,106 32,982 32,027 0.14%
-
NP to SH 32,303 28,017 11,898 23,432 29,106 32,982 32,027 0.14%
-
Tax Rate 12.63% 13.63% 23.81% 22.06% 19.27% 20.60% 20.17% -
Total Cost 219,470 227,051 202,359 176,553 167,176 153,966 133,746 8.59%
-
Net Worth 370,305 345,138 323,567 323,567 309,186 268,930 201,513 10.66%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 10,785 8,987 8,987 8,987 898 1,494 - -
Div Payout % 33.39% 32.08% 75.54% 38.36% 3.09% 4.53% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 370,305 345,138 323,567 323,567 309,186 268,930 201,513 10.66%
NOSH 359,519 359,519 359,519 359,519 359,519 269,639 195,644 10.66%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 12.83% 10.86% 5.48% 11.72% 14.83% 17.64% 19.32% -
ROE 8.72% 8.12% 3.68% 7.24% 9.41% 12.26% 15.89% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 70.03 70.85 59.55 55.63 54.60 75.08 84.73 -3.12%
EPS 8.99 7.79 3.31 6.52 8.10 9.17 16.37 -9.49%
DPS 3.00 2.50 2.50 2.50 0.25 0.60 0.00 -
NAPS 1.03 0.96 0.90 0.90 0.86 1.08 1.03 0.00%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 69.24 70.05 58.88 55.00 53.98 51.42 45.59 7.20%
EPS 8.88 7.71 3.27 6.44 8.00 9.07 8.81 0.13%
DPS 2.97 2.47 2.47 2.47 0.25 0.41 0.00 -
NAPS 1.0184 0.9492 0.8899 0.8899 0.8503 0.7396 0.5542 10.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.64 2.08 1.39 1.91 2.94 3.80 3.59 -
P/RPS 2.34 2.94 2.33 3.43 5.39 5.06 4.24 -9.42%
P/EPS 18.25 26.69 42.00 29.31 36.32 28.69 21.93 -3.01%
EY 5.48 3.75 2.38 3.41 2.75 3.49 4.56 3.10%
DY 1.83 1.20 1.80 1.31 0.09 0.16 0.00 -
P/NAPS 1.59 2.17 1.54 2.12 3.42 3.52 3.49 -12.27%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 18/02/21 26/02/20 28/02/19 27/02/18 24/02/17 29/02/16 -
Price 1.64 1.88 1.30 1.65 2.64 4.41 3.65 -
P/RPS 2.34 2.65 2.18 2.97 4.84 5.87 4.31 -9.67%
P/EPS 18.25 24.12 39.28 25.32 32.61 33.29 22.30 -3.28%
EY 5.48 4.15 2.55 3.95 3.07 3.00 4.48 3.41%
DY 1.83 1.33 1.92 1.52 0.09 0.14 0.00 -
P/NAPS 1.59 1.96 1.44 1.83 3.07 4.08 3.54 -12.47%

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