[KAWAN] YoY 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- 74.41%
YoY- -54.83%
View:
Show?
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 80,368 55,031 79,334 57,212 52,386 55,099 55,509 6.35%
PBT 12,581 7,196 10,882 3,513 7,176 11,233 12,153 0.57%
Tax -1,763 -935 -2,065 -766 -1,095 -2,250 -2,978 -8.36%
NP 10,818 6,261 8,817 2,747 6,081 8,983 9,175 2.78%
-
NP to SH 10,841 6,280 8,847 2,747 6,081 8,996 9,175 2.81%
-
Tax Rate 14.01% 12.99% 18.98% 21.80% 15.26% 20.03% 24.50% -
Total Cost 69,550 48,770 70,517 54,465 46,305 46,116 46,334 7.00%
-
Net Worth 376,575 348,734 334,353 316,377 309,186 296,275 237,955 7.94%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 376,575 348,734 334,353 316,377 309,186 296,275 237,955 7.94%
NOSH 359,534 359,519 359,519 359,519 359,519 269,341 228,802 7.81%
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 13.46% 11.38% 11.11% 4.80% 11.61% 16.30% 16.53% -
ROE 2.88% 1.80% 2.65% 0.87% 1.97% 3.04% 3.86% -
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 22.41 15.31 22.07 15.91 14.57 20.46 24.26 -1.31%
EPS 3.02 1.75 2.46 0.76 1.69 3.34 4.01 -4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 22.10 15.13 21.82 15.73 14.41 15.15 15.27 6.35%
EPS 2.98 1.73 2.43 0.76 1.67 2.47 2.52 2.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0357 0.9591 0.9196 0.8701 0.8503 0.8148 0.6544 7.94%
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 7.45 12.80 8.02 8.42 16.47 24.20 15.04 -11.04%
P/EPS 55.25 112.21 71.93 175.38 141.89 148.20 91.02 -7.97%
EY 1.81 0.89 1.39 0.57 0.70 0.67 1.10 8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 9.01 12.09 12.19 7.60 16.81 22.98 13.52 -6.53%
P/EPS 66.83 105.91 109.31 158.36 144.85 140.72 81.80 -3.31%
EY 1.50 0.94 0.91 0.63 0.69 0.71 1.22 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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