[KAWAN] YoY Quarter Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 30.22%
YoY- 57.61%
Quarter Report
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 81,399 72,356 67,376 60,589 56,397 52,820 45,959 9.99%
PBT 10,244 8,343 11,469 6,645 6,535 10,199 6,985 6.58%
Tax -1,386 329 -1,356 -425 -1,678 -3,962 -1,093 4.03%
NP 8,858 8,672 10,113 6,220 4,857 6,237 5,892 7.02%
-
NP to SH 8,858 8,655 10,082 6,397 4,888 6,237 5,852 7.14%
-
Tax Rate 13.53% -3.94% 11.82% 6.40% 25.68% 38.85% 15.65% -
Total Cost 72,541 63,684 57,263 54,369 51,540 46,583 40,067 10.39%
-
Net Worth 389,551 398,296 370,305 345,138 323,567 323,567 309,186 3.92%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 389,551 398,296 370,305 345,138 323,567 323,567 309,186 3.92%
NOSH 357,984 362,581 359,519 359,519 359,519 359,519 359,519 -0.07%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.88% 11.99% 15.01% 10.27% 8.61% 11.81% 12.82% -
ROE 2.27% 2.17% 2.72% 1.85% 1.51% 1.93% 1.89% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.57 19.98 18.74 16.85 15.69 14.69 12.78 9.93%
EPS 2.46 2.39 2.80 1.78 1.36 1.73 1.63 7.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.10 1.03 0.96 0.90 0.90 0.86 3.86%
Adjusted Per Share Value based on latest NOSH - 359,519
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.38 19.90 18.53 16.66 15.51 14.52 12.64 9.98%
EPS 2.44 2.38 2.77 1.76 1.34 1.71 1.61 7.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0711 1.0952 1.0182 0.949 0.8897 0.8897 0.8502 3.92%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.80 2.22 1.64 2.08 1.39 1.91 2.94 -
P/RPS 7.98 11.11 8.75 12.34 8.86 13.00 23.00 -16.16%
P/EPS 73.30 92.88 58.48 116.90 102.24 110.10 180.62 -13.94%
EY 1.36 1.08 1.71 0.86 0.98 0.91 0.55 16.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.02 1.59 2.17 1.54 2.12 3.42 -11.25%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 22/02/23 28/02/22 18/02/21 26/02/20 28/02/19 27/02/18 -
Price 1.80 2.22 1.64 1.88 1.30 1.65 2.64 -
P/RPS 7.98 11.11 8.75 11.16 8.29 11.23 20.65 -14.64%
P/EPS 73.30 92.88 58.48 105.66 95.62 95.11 162.19 -12.39%
EY 1.36 1.08 1.71 0.95 1.05 1.05 0.62 13.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.02 1.59 1.96 1.44 1.83 3.07 -9.64%

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