[KAWAN] YoY Quarter Result on 31-Mar-2018 [#1]

Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -31.32%
YoY- -26.19%
Quarter Report
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 65,324 53,641 50,324 46,281 47,514 41,506 37,343 9.75%
PBT 9,331 7,484 2,071 4,758 7,002 5,628 7,343 4.07%
Tax -1,146 -885 -496 -739 -1,574 -1,263 -1,789 -7.14%
NP 8,185 6,599 1,575 4,019 5,428 4,365 5,554 6.67%
-
NP to SH 8,199 6,599 1,575 4,019 5,445 4,365 5,554 6.70%
-
Tax Rate 12.28% 11.83% 23.95% 15.53% 22.48% 22.44% 24.36% -
Total Cost 57,139 47,042 48,749 42,262 42,086 37,141 31,789 10.25%
-
Net Worth 345,138 323,567 312,782 301,996 288,423 220,454 158,946 13.78%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 10,785 8,987 8,987 8,987 6,738 551 3,653 19.75%
Div Payout % 131.55% 136.20% 570.67% 223.64% 123.76% 12.63% 65.79% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 345,138 323,567 312,782 301,996 288,423 220,454 158,946 13.78%
NOSH 359,519 359,519 359,519 359,519 269,554 220,454 182,697 11.93%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 12.53% 12.30% 3.13% 8.68% 11.42% 10.52% 14.87% -
ROE 2.38% 2.04% 0.50% 1.33% 1.89% 1.98% 3.49% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 18.17 14.92 14.00 12.87 17.63 18.83 20.44 -1.94%
EPS 2.28 1.84 0.44 1.12 2.02 1.98 3.04 -4.67%
DPS 3.00 2.50 2.50 2.50 2.50 0.25 2.00 6.98%
NAPS 0.96 0.90 0.87 0.84 1.07 1.00 0.87 1.65%
Adjusted Per Share Value based on latest NOSH - 359,519
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.97 14.75 13.84 12.73 13.07 11.42 10.27 9.76%
EPS 2.25 1.81 0.43 1.11 1.50 1.20 1.53 6.63%
DPS 2.97 2.47 2.47 2.47 1.85 0.15 1.00 19.87%
NAPS 0.9492 0.8899 0.8602 0.8306 0.7932 0.6063 0.4371 13.78%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.86 1.04 1.68 2.22 4.18 3.47 1.80 -
P/RPS 10.24 6.97 12.00 17.25 23.71 18.43 8.81 2.53%
P/EPS 81.56 56.66 383.49 198.59 206.93 175.25 59.21 5.47%
EY 1.23 1.76 0.26 0.50 0.48 0.57 1.69 -5.15%
DY 1.61 2.40 1.49 1.13 0.60 0.07 1.11 6.38%
P/NAPS 1.94 1.16 1.93 2.64 3.91 3.47 2.07 -1.07%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 28/05/20 30/05/19 24/05/18 09/06/17 30/05/16 28/05/15 -
Price 2.06 1.70 1.40 2.15 4.75 3.00 1.84 -
P/RPS 11.34 11.39 10.00 16.70 26.95 15.93 9.00 3.92%
P/EPS 90.33 92.62 319.57 192.33 235.15 151.52 60.53 6.89%
EY 1.11 1.08 0.31 0.52 0.43 0.66 1.65 -6.38%
DY 1.46 1.47 1.79 1.16 0.53 0.08 1.09 4.98%
P/NAPS 2.15 1.89 1.61 2.56 4.44 3.00 2.11 0.31%

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