[KAWAN] YoY Quarter Result on 31-Dec-2016 [#4]

Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -41.27%
YoY- 3.62%
Quarter Report
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 56,397 52,820 45,959 42,618 40,932 36,179 32,028 9.88%
PBT 6,535 10,199 6,985 9,646 7,765 6,552 5,300 3.55%
Tax -1,678 -3,962 -1,093 -2,453 -916 -992 -852 11.95%
NP 4,857 6,237 5,892 7,193 6,849 5,560 4,448 1.47%
-
NP to SH 4,888 6,237 5,852 7,193 6,942 5,558 4,476 1.47%
-
Tax Rate 25.68% 38.85% 15.65% 25.43% 11.80% 15.14% 16.08% -
Total Cost 51,540 46,583 40,067 35,425 34,083 30,619 27,580 10.97%
-
Net Worth 323,567 323,567 309,186 268,930 201,415 107,057 135,599 15.59%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 871 - - - -
Div Payout % - - - 12.12% - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 323,567 323,567 309,186 268,930 201,415 107,057 135,599 15.59%
NOSH 359,519 359,519 359,519 269,639 195,549 125,949 119,999 20.05%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.61% 11.81% 12.82% 16.88% 16.73% 15.37% 13.89% -
ROE 1.51% 1.93% 1.89% 2.67% 3.45% 5.19% 3.30% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.69 14.69 12.78 17.11 20.93 28.72 26.69 -8.47%
EPS 1.36 1.73 1.63 2.00 3.55 3.06 3.73 -15.47%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.90 0.90 0.86 1.08 1.03 0.85 1.13 -3.72%
Adjusted Per Share Value based on latest NOSH - 269,639
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 15.51 14.52 12.64 11.72 11.25 9.95 8.81 9.88%
EPS 1.34 1.71 1.61 1.98 1.91 1.53 1.23 1.43%
DPS 0.00 0.00 0.00 0.24 0.00 0.00 0.00 -
NAPS 0.8897 0.8897 0.8502 0.7395 0.5538 0.2944 0.3729 15.58%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.39 1.91 2.94 3.80 3.59 1.40 1.39 -
P/RPS 8.86 13.00 23.00 22.20 17.15 4.87 5.21 9.24%
P/EPS 102.24 110.10 180.62 131.55 101.13 31.73 37.27 18.30%
EY 0.98 0.91 0.55 0.76 0.99 3.15 2.68 -15.43%
DY 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
P/NAPS 1.54 2.12 3.42 3.52 3.49 1.65 1.23 3.81%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 28/02/19 27/02/18 24/02/17 29/02/16 26/02/15 27/02/14 -
Price 1.30 1.65 2.64 4.41 3.65 1.60 1.85 -
P/RPS 8.29 11.23 20.65 25.77 17.44 5.57 6.93 3.03%
P/EPS 95.62 95.11 162.19 152.67 102.82 36.26 49.60 11.55%
EY 1.05 1.05 0.62 0.66 0.97 2.76 2.02 -10.32%
DY 0.00 0.00 0.00 0.08 0.00 0.00 0.00 -
P/NAPS 1.44 1.83 3.07 4.08 3.54 1.88 1.64 -2.14%

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