[KAWAN] YoY Quarter Result on 30-Sep-2018 [#3]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 16.69%
YoY- -19.49%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 64,039 61,139 50,148 48,499 47,710 47,315 43,209 6.77%
PBT 8,975 7,004 3,267 7,934 10,834 14,112 14,920 -8.11%
Tax -1,234 -988 -724 -838 -2,030 -1,864 -2,563 -11.45%
NP 7,741 6,016 2,543 7,096 8,804 12,248 12,357 -7.49%
-
NP to SH 7,742 6,158 2,543 7,096 8,814 12,248 12,261 -7.37%
-
Tax Rate 13.75% 14.11% 22.16% 10.56% 18.74% 13.21% 17.18% -
Total Cost 56,298 55,123 47,605 41,403 38,906 35,067 30,852 10.53%
-
Net Worth 359,519 337,948 319,972 316,377 305,591 261,503 193,796 10.83%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 359,519 337,948 319,972 316,377 305,591 261,503 193,796 10.83%
NOSH 359,519 359,519 359,519 359,519 359,519 269,639 191,877 11.02%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.09% 9.84% 5.07% 14.63% 18.45% 25.89% 28.60% -
ROE 2.15% 1.82% 0.79% 2.24% 2.88% 4.68% 6.33% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 17.81 17.01 13.95 13.49 13.27 19.54 22.52 -3.83%
EPS 2.15 1.71 0.75 1.97 2.45 5.06 6.39 -16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.94 0.89 0.88 0.85 1.08 1.01 -0.16%
Adjusted Per Share Value based on latest NOSH - 359,519
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 17.61 16.81 13.79 13.34 13.12 13.01 11.88 6.77%
EPS 2.13 1.69 0.70 1.95 2.42 3.37 3.37 -7.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9888 0.9294 0.88 0.8701 0.8405 0.7192 0.533 10.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.85 2.57 1.22 2.20 3.41 3.79 2.42 -
P/RPS 10.39 15.11 8.75 16.31 25.70 19.40 10.75 -0.56%
P/EPS 85.91 150.04 172.48 111.46 139.09 74.93 37.87 14.61%
EY 1.16 0.67 0.58 0.90 0.72 1.33 2.64 -12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 2.73 1.37 2.50 4.01 3.51 2.40 -4.24%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 17/11/21 24/11/20 26/11/19 22/11/18 21/11/17 25/11/16 26/11/15 -
Price 1.72 2.31 1.57 1.97 3.10 3.79 2.80 -
P/RPS 9.66 13.58 11.26 14.60 23.36 19.40 12.43 -4.11%
P/EPS 79.87 134.86 221.96 99.81 126.45 74.93 43.82 10.51%
EY 1.25 0.74 0.45 1.00 0.79 1.33 2.28 -9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.46 1.76 2.24 3.65 3.51 2.77 -7.62%

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