[KAWAN] YoY Quarter Result on 30-Jun-2016 [#2]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 110.19%
YoY- 26.22%
Quarter Report
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 57,212 52,386 55,099 55,509 44,289 40,749 32,382 9.94%
PBT 3,513 7,176 11,233 12,153 10,094 7,162 5,637 -7.57%
Tax -766 -1,095 -2,250 -2,978 -2,827 -1,756 -1,333 -8.81%
NP 2,747 6,081 8,983 9,175 7,267 5,406 4,304 -7.20%
-
NP to SH 2,747 6,081 8,996 9,175 7,269 5,401 4,279 -7.11%
-
Tax Rate 21.80% 15.26% 20.03% 24.50% 28.01% 24.52% 23.65% -
Total Cost 54,465 46,305 46,116 46,334 37,022 35,343 28,078 11.67%
-
Net Worth 316,377 309,186 296,275 237,955 185,763 138,951 125,852 16.59%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 316,377 309,186 296,275 237,955 185,763 138,951 125,852 16.59%
NOSH 359,519 359,519 269,341 228,802 201,916 120,827 119,859 20.08%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.80% 11.61% 16.30% 16.53% 16.41% 13.27% 13.29% -
ROE 0.87% 1.97% 3.04% 3.86% 3.91% 3.89% 3.40% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 15.91 14.57 20.46 24.26 21.93 33.72 27.02 -8.44%
EPS 0.76 1.69 3.34 4.01 3.60 4.47 3.57 -22.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 1.10 1.04 0.92 1.15 1.05 -2.89%
Adjusted Per Share Value based on latest NOSH - 228,802
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 15.73 14.40 15.15 15.26 12.18 11.20 8.90 9.95%
EPS 0.76 1.67 2.47 2.52 2.00 1.49 1.18 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8699 0.8502 0.8147 0.6543 0.5108 0.3821 0.3461 16.59%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.34 2.40 4.95 3.65 2.42 2.15 0.925 -
P/RPS 8.42 16.47 24.20 15.04 11.03 6.38 3.42 16.19%
P/EPS 175.38 141.89 148.20 91.02 67.22 48.10 25.91 37.51%
EY 0.57 0.70 0.67 1.10 1.49 2.08 3.86 -27.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.79 4.50 3.51 2.63 1.87 0.88 9.53%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 21/08/18 18/08/17 24/08/16 24/08/15 28/08/14 26/08/13 -
Price 1.21 2.45 4.70 3.28 2.48 2.50 0.94 -
P/RPS 7.60 16.81 22.98 13.52 11.31 7.41 3.48 13.89%
P/EPS 158.36 144.85 140.72 81.80 68.89 55.93 26.33 34.83%
EY 0.63 0.69 0.71 1.22 1.45 1.79 3.80 -25.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.85 4.27 3.15 2.70 2.17 0.90 7.38%

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