[KAWAN] YoY Quarter Result on 31-Mar-2024 [#1]

Announcement Date
16-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 4.13%
YoY- 17.09%
Quarter Report
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 80,642 79,103 68,676 65,324 53,641 50,324 46,281 9.68%
PBT 11,221 9,143 9,633 9,331 7,484 2,071 4,758 15.35%
Tax -1,997 -1,265 -1,027 -1,146 -885 -496 -739 18.00%
NP 9,224 7,878 8,606 8,185 6,599 1,575 4,019 14.83%
-
NP to SH 9,224 7,878 8,604 8,199 6,599 1,575 4,019 14.83%
-
Tax Rate 17.80% 13.84% 10.66% 12.28% 11.83% 23.95% 15.53% -
Total Cost 71,418 71,225 60,070 57,139 47,042 48,749 42,262 9.12%
-
Net Worth 402,813 395,214 365,810 345,138 323,567 312,782 301,996 4.91%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 15,241 13,052 10,759 10,785 8,987 8,987 8,987 9.19%
Div Payout % 165.24% 165.69% 125.05% 131.55% 136.20% 570.67% 223.64% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 402,813 395,214 365,810 345,138 323,567 312,782 301,996 4.91%
NOSH 363,436 362,581 359,519 359,519 359,519 359,519 359,519 0.18%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.44% 9.96% 12.53% 12.53% 12.30% 3.13% 8.68% -
ROE 2.29% 1.99% 2.35% 2.38% 2.04% 0.50% 1.33% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 22.22 21.82 19.15 18.17 14.92 14.00 12.87 9.51%
EPS 2.54 2.17 2.40 2.28 1.84 0.44 1.12 14.60%
DPS 4.20 3.60 3.00 3.00 2.50 2.50 2.50 9.02%
NAPS 1.11 1.09 1.02 0.96 0.90 0.87 0.84 4.75%
Adjusted Per Share Value based on latest NOSH - 363,436
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 22.18 21.76 18.89 17.97 14.75 13.84 12.73 9.68%
EPS 2.54 2.17 2.37 2.25 1.81 0.43 1.11 14.77%
DPS 4.19 3.59 2.96 2.97 2.47 2.47 2.47 9.19%
NAPS 1.1078 1.0869 1.0061 0.9492 0.8899 0.8602 0.8306 4.91%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.82 2.12 1.64 1.86 1.04 1.68 2.22 -
P/RPS 8.19 9.72 8.56 10.24 6.97 12.00 17.25 -11.66%
P/EPS 71.60 97.57 68.36 81.56 56.66 383.49 198.59 -15.62%
EY 1.40 1.02 1.46 1.23 1.76 0.26 0.50 18.70%
DY 2.31 1.70 1.83 1.61 2.40 1.49 1.13 12.64%
P/NAPS 1.64 1.94 1.61 1.94 1.16 1.93 2.64 -7.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 18/05/23 23/05/22 31/05/21 28/05/20 30/05/19 24/05/18 -
Price 1.79 2.20 1.68 2.06 1.70 1.40 2.15 -
P/RPS 8.06 10.08 8.77 11.34 11.39 10.00 16.70 -11.42%
P/EPS 70.42 101.25 70.03 90.33 92.62 319.57 192.33 -15.40%
EY 1.42 0.99 1.43 1.11 1.08 0.31 0.52 18.20%
DY 2.35 1.64 1.79 1.46 1.47 1.79 1.16 12.47%
P/NAPS 1.61 2.02 1.65 2.15 1.89 1.61 2.56 -7.43%

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