[KAWAN] YoY Quarter Result on 31-Mar-2019 [#1]

Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.75%
YoY- -60.81%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 68,676 65,324 53,641 50,324 46,281 47,514 41,506 8.75%
PBT 9,633 9,331 7,484 2,071 4,758 7,002 5,628 9.36%
Tax -1,027 -1,146 -885 -496 -739 -1,574 -1,263 -3.38%
NP 8,606 8,185 6,599 1,575 4,019 5,428 4,365 11.97%
-
NP to SH 8,604 8,199 6,599 1,575 4,019 5,445 4,365 11.96%
-
Tax Rate 10.66% 12.28% 11.83% 23.95% 15.53% 22.48% 22.44% -
Total Cost 60,070 57,139 47,042 48,749 42,262 42,086 37,141 8.33%
-
Net Worth 365,810 345,138 323,567 312,782 301,996 288,423 220,454 8.80%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 10,759 10,785 8,987 8,987 8,987 6,738 551 64.06%
Div Payout % 125.05% 131.55% 136.20% 570.67% 223.64% 123.76% 12.63% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 365,810 345,138 323,567 312,782 301,996 288,423 220,454 8.80%
NOSH 359,519 359,519 359,519 359,519 359,519 269,554 220,454 8.48%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 12.53% 12.53% 12.30% 3.13% 8.68% 11.42% 10.52% -
ROE 2.35% 2.38% 2.04% 0.50% 1.33% 1.89% 1.98% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 19.15 18.17 14.92 14.00 12.87 17.63 18.83 0.28%
EPS 2.40 2.28 1.84 0.44 1.12 2.02 1.98 3.25%
DPS 3.00 3.00 2.50 2.50 2.50 2.50 0.25 51.27%
NAPS 1.02 0.96 0.90 0.87 0.84 1.07 1.00 0.33%
Adjusted Per Share Value based on latest NOSH - 359,519
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 18.88 17.96 14.75 13.84 12.73 13.06 11.41 8.75%
EPS 2.37 2.25 1.81 0.43 1.11 1.50 1.20 12.00%
DPS 2.96 2.97 2.47 2.47 2.47 1.85 0.15 64.34%
NAPS 1.0059 0.949 0.8897 0.8601 0.8304 0.7931 0.6062 8.80%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.64 1.86 1.04 1.68 2.22 4.18 3.47 -
P/RPS 8.56 10.24 6.97 12.00 17.25 23.71 18.43 -11.99%
P/EPS 68.36 81.56 56.66 383.49 198.59 206.93 175.25 -14.51%
EY 1.46 1.23 1.76 0.26 0.50 0.48 0.57 16.96%
DY 1.83 1.61 2.40 1.49 1.13 0.60 0.07 72.23%
P/NAPS 1.61 1.94 1.16 1.93 2.64 3.91 3.47 -12.00%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 23/05/22 31/05/21 28/05/20 30/05/19 24/05/18 09/06/17 30/05/16 -
Price 1.68 2.06 1.70 1.40 2.15 4.75 3.00 -
P/RPS 8.77 11.34 11.39 10.00 16.70 26.95 15.93 -9.46%
P/EPS 70.03 90.33 92.62 319.57 192.33 235.15 151.52 -12.06%
EY 1.43 1.11 1.08 0.31 0.52 0.43 0.66 13.74%
DY 1.79 1.46 1.47 1.79 1.16 0.53 0.08 67.82%
P/NAPS 1.65 2.15 1.89 1.61 2.56 4.44 3.00 -9.47%

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