[KAWAN] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
21-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -10.53%
YoY- -26.91%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 242,083 239,520 208,855 192,336 192,491 181,156 156,037 7.58%
PBT 30,176 28,168 23,717 29,753 41,993 40,479 31,114 -0.50%
Tax -3,494 -5,352 -6,062 -4,957 -8,141 -7,725 -6,958 -10.83%
NP 26,682 22,816 17,655 24,796 33,852 32,754 24,156 1.66%
-
NP to SH 27,034 22,877 17,655 24,766 33,882 32,750 24,153 1.89%
-
Tax Rate 11.58% 19.00% 25.56% 16.66% 19.39% 19.08% 22.36% -
Total Cost 215,401 216,704 191,200 167,540 158,639 148,402 131,881 8.51%
-
Net Worth 348,734 334,353 316,377 309,186 296,275 237,955 185,763 11.05%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 10,785 8,987 8,987 8,987 7,610 5,511 - -
Div Payout % 39.90% 39.29% 50.91% 36.29% 22.46% 16.83% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 348,734 334,353 316,377 309,186 296,275 237,955 185,763 11.05%
NOSH 359,519 359,519 359,519 359,519 269,341 228,802 201,916 10.08%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.02% 9.53% 8.45% 12.89% 17.59% 18.08% 15.48% -
ROE 7.75% 6.84% 5.58% 8.01% 11.44% 13.76% 13.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 67.34 66.62 58.09 53.50 71.47 79.18 77.28 -2.26%
EPS 7.52 6.36 4.91 6.89 12.58 14.31 11.96 -7.43%
DPS 3.00 2.50 2.50 2.50 2.83 2.41 0.00 -
NAPS 0.97 0.93 0.88 0.86 1.10 1.04 0.92 0.88%
Adjusted Per Share Value based on latest NOSH - 359,519
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 66.57 65.86 57.43 52.89 52.93 49.81 42.91 7.58%
EPS 7.43 6.29 4.85 6.81 9.32 9.01 6.64 1.88%
DPS 2.97 2.47 2.47 2.47 2.09 1.52 0.00 -
NAPS 0.9589 0.9194 0.8699 0.8502 0.8147 0.6543 0.5108 11.05%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.96 1.77 1.34 2.40 4.95 3.65 2.42 -
P/RPS 2.91 2.66 2.31 4.49 6.93 4.61 3.13 -1.20%
P/EPS 26.07 27.82 27.29 34.84 39.35 25.50 20.23 4.31%
EY 3.84 3.60 3.66 2.87 2.54 3.92 4.94 -4.10%
DY 1.53 1.41 1.87 1.04 0.57 0.66 0.00 -
P/NAPS 2.02 1.90 1.52 2.79 4.50 3.51 2.63 -4.29%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 27/08/20 27/08/19 21/08/18 18/08/17 24/08/16 24/08/15 -
Price 1.85 2.69 1.21 2.45 4.70 3.28 2.48 -
P/RPS 2.75 4.04 2.08 4.58 6.58 4.14 3.21 -2.54%
P/EPS 24.60 42.27 24.64 35.57 37.36 22.92 20.73 2.89%
EY 4.06 2.37 4.06 2.81 2.68 4.36 4.82 -2.81%
DY 1.62 0.93 2.07 1.02 0.60 0.73 0.00 -
P/NAPS 1.91 2.89 1.38 2.85 4.27 3.15 2.70 -5.60%

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