[KAWAN] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -49.22%
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 293,231 251,770 254,703 214,081 199,985 196,282 186,948 7.78%
PBT 40,143 36,971 32,015 15,386 30,066 36,053 41,540 -0.56%
Tax -1,666 -4,671 -4,363 -3,664 -6,634 -6,947 -8,558 -23.86%
NP 38,477 32,300 27,652 11,722 23,432 29,106 32,982 2.60%
-
NP to SH 38,498 32,303 28,017 11,898 23,432 29,106 32,982 2.60%
-
Tax Rate 4.15% 12.63% 13.63% 23.81% 22.06% 19.27% 20.60% -
Total Cost 254,754 219,470 227,051 202,359 176,553 167,176 153,966 8.75%
-
Net Worth 398,296 370,305 345,138 323,567 323,567 309,186 268,930 6.76%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 10,862 10,785 8,987 8,987 8,987 898 1,494 39.16%
Div Payout % 28.22% 33.39% 32.08% 75.54% 38.36% 3.09% 4.53% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 398,296 370,305 345,138 323,567 323,567 309,186 268,930 6.76%
NOSH 362,581 359,519 359,519 359,519 359,519 359,519 269,639 5.05%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.12% 12.83% 10.86% 5.48% 11.72% 14.83% 17.64% -
ROE 9.67% 8.72% 8.12% 3.68% 7.24% 9.41% 12.26% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 80.98 70.03 70.85 59.55 55.63 54.60 75.08 1.26%
EPS 10.70 8.99 7.79 3.31 6.52 8.10 9.17 2.60%
DPS 3.00 3.00 2.50 2.50 2.50 0.25 0.60 30.75%
NAPS 1.10 1.03 0.96 0.90 0.90 0.86 1.08 0.30%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 80.60 69.20 70.01 58.84 54.97 53.95 51.38 7.78%
EPS 10.58 8.88 7.70 3.27 6.44 8.00 9.07 2.59%
DPS 2.99 2.96 2.47 2.47 2.47 0.25 0.41 39.23%
NAPS 1.0948 1.0178 0.9486 0.8894 0.8894 0.8498 0.7392 6.76%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.22 1.64 2.08 1.39 1.91 2.94 3.80 -
P/RPS 2.74 2.34 2.94 2.33 3.43 5.39 5.06 -9.71%
P/EPS 20.88 18.25 26.69 42.00 29.31 36.32 28.69 -5.15%
EY 4.79 5.48 3.75 2.38 3.41 2.75 3.49 5.41%
DY 1.35 1.83 1.20 1.80 1.31 0.09 0.16 42.65%
P/NAPS 2.02 1.59 2.17 1.54 2.12 3.42 3.52 -8.83%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 28/02/22 18/02/21 26/02/20 28/02/19 27/02/18 24/02/17 -
Price 2.22 1.64 1.88 1.30 1.65 2.64 4.41 -
P/RPS 2.74 2.34 2.65 2.18 2.97 4.84 5.87 -11.92%
P/EPS 20.88 18.25 24.12 39.28 25.32 32.61 33.29 -7.47%
EY 4.79 5.48 4.15 2.55 3.95 3.07 3.00 8.10%
DY 1.35 1.83 1.33 1.92 1.52 0.09 0.14 45.86%
P/NAPS 2.02 1.59 1.96 1.44 1.83 3.07 4.08 -11.05%

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