[KAWAN] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 37.21%
YoY- -57.21%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 298,088 240,710 265,950 215,072 197,332 205,226 194,030 7.41%
PBT 44,428 33,054 36,732 11,168 23,870 36,470 35,562 3.77%
Tax -5,580 -4,162 -5,900 -2,524 -3,670 -7,648 -8,480 -6.73%
NP 38,848 28,892 30,832 8,644 20,200 28,822 27,082 6.19%
-
NP to SH 38,890 28,958 30,924 8,644 20,200 28,882 27,082 6.21%
-
Tax Rate 12.56% 12.59% 16.06% 22.60% 15.37% 20.97% 23.85% -
Total Cost 259,240 211,818 235,118 206,428 177,132 176,404 166,948 7.60%
-
Net Worth 376,575 348,734 334,353 316,377 309,186 296,363 237,882 7.95%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 21,518 21,571 17,975 17,975 17,975 13,471 1,143 63.06%
Div Payout % 55.33% 74.49% 58.13% 207.96% 88.99% 46.64% 4.22% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 376,575 348,734 334,353 316,377 309,186 296,363 237,882 7.95%
NOSH 359,534 359,519 359,519 359,519 359,519 269,421 228,733 7.82%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 13.03% 12.00% 11.59% 4.02% 10.24% 14.04% 13.96% -
ROE 10.33% 8.30% 9.25% 2.73% 6.53% 9.75% 11.38% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 83.12 66.95 73.97 59.82 54.89 76.17 84.83 -0.33%
EPS 10.84 8.06 8.60 2.40 5.62 10.72 11.84 -1.45%
DPS 6.00 6.00 5.00 5.00 5.00 5.00 0.50 51.27%
NAPS 1.05 0.97 0.93 0.88 0.86 1.10 1.04 0.15%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 81.93 66.16 73.10 59.11 54.24 56.41 53.33 7.41%
EPS 10.69 7.96 8.50 2.38 5.55 7.94 7.44 6.22%
DPS 5.91 5.93 4.94 4.94 4.94 3.70 0.31 63.40%
NAPS 1.0351 0.9585 0.919 0.8696 0.8498 0.8146 0.6538 7.95%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.67 1.96 1.77 1.34 2.40 4.95 3.65 -
P/RPS 2.01 2.93 2.39 2.24 4.37 6.50 4.30 -11.89%
P/EPS 15.40 24.33 20.58 55.73 42.72 46.18 30.83 -10.91%
EY 6.49 4.11 4.86 1.79 2.34 2.17 3.24 12.26%
DY 3.59 3.06 2.82 3.73 2.08 1.01 0.14 71.68%
P/NAPS 1.59 2.02 1.90 1.52 2.79 4.50 3.51 -12.35%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 22/08/22 18/08/21 27/08/20 27/08/19 21/08/18 18/08/17 24/08/16 -
Price 2.02 1.85 2.69 1.21 2.45 4.70 3.28 -
P/RPS 2.43 2.76 3.64 2.02 4.46 6.17 3.87 -7.45%
P/EPS 18.63 22.97 31.27 50.33 43.61 43.84 27.70 -6.39%
EY 5.37 4.35 3.20 1.99 2.29 2.28 3.61 6.83%
DY 2.97 3.24 1.86 4.13 2.04 1.06 0.15 64.44%
P/NAPS 1.92 1.91 2.89 1.38 2.85 4.27 3.15 -7.91%

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