[KAB] QoQ Cumulative Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 32,797 114,552 83,227 53,045 - - - - QoQ % -71.37% 37.64% 56.90% 0.00% 0.00% 0.00% - Horiz. % 61.83% 215.95% 156.90% 100.00% - - -
PBT 3,271 10,185 7,457 4,629 - - - - QoQ % -67.88% 36.58% 61.09% 0.00% 0.00% 0.00% - Horiz. % 70.66% 220.03% 161.09% 100.00% - - -
Tax -915 -3,409 -2,108 -1,402 - - - - QoQ % 73.16% -61.72% -50.36% 0.00% 0.00% 0.00% - Horiz. % 65.26% 243.15% 150.36% 100.00% - - -
NP 2,356 6,776 5,349 3,227 - - - - QoQ % -65.23% 26.68% 65.76% 0.00% 0.00% 0.00% - Horiz. % 73.01% 209.98% 165.76% 100.00% - - -
NP to SH 2,356 6,776 5,349 3,227 - - - - QoQ % -65.23% 26.68% 65.76% 0.00% 0.00% 0.00% - Horiz. % 73.01% 209.98% 165.76% 100.00% - - -
Tax Rate 27.97 % 33.47 % 28.27 % 30.29 % - % - % - % - QoQ % -16.43% 18.39% -6.67% 0.00% 0.00% 0.00% - Horiz. % 92.34% 110.50% 93.33% 100.00% - - -
Total Cost 30,441 107,776 77,878 49,818 - - - - QoQ % -71.76% 38.39% 56.33% 0.00% 0.00% 0.00% - Horiz. % 61.10% 216.34% 156.33% 100.00% - - -
Net Worth 44,800 36,286 21,600 19,199 - - - - QoQ % 23.46% 67.99% 12.50% 0.00% 0.00% 0.00% - Horiz. % 233.33% 188.99% 112.50% 100.00% - - -
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 1,600 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 67.91 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 44,800 36,286 21,600 19,199 - - - - QoQ % 23.46% 67.99% 12.50% 0.00% 0.00% 0.00% - Horiz. % 233.33% 188.99% 112.50% 100.00% - - -
NOSH 320,000 279,130 240,000 240,000 - - - - QoQ % 14.64% 16.30% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 116.30% 100.00% 100.00% - - -
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.18 % 5.92 % 6.43 % 6.08 % - % - % - % - QoQ % 21.28% -7.93% 5.76% 0.00% 0.00% 0.00% - Horiz. % 118.09% 97.37% 105.76% 100.00% - - -
ROE 5.26 % 18.67 % 24.76 % 16.81 % - % - % - % - QoQ % -71.83% -24.60% 47.29% 0.00% 0.00% 0.00% - Horiz. % 31.29% 111.06% 147.29% 100.00% - - -
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 10.25 41.04 34.68 22.10 - - - - QoQ % -75.02% 18.34% 56.92% 0.00% 0.00% 0.00% - Horiz. % 46.38% 185.70% 156.92% 100.00% - - -
EPS 0.74 2.71 2.23 1.34 - - - - QoQ % -72.69% 21.52% 66.42% 0.00% 0.00% 0.00% - Horiz. % 55.22% 202.24% 166.42% 100.00% - - -
DPS 0.50 0.00 0.00 0.00 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.1400 0.1300 0.0900 0.0800 - - - - QoQ % 7.69% 44.44% 12.50% 0.00% 0.00% 0.00% - Horiz. % 175.00% 162.50% 112.50% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 931,608 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.52 12.30 8.93 5.69 - - - - QoQ % -71.38% 37.74% 56.94% 0.00% 0.00% 0.00% - Horiz. % 61.86% 216.17% 156.94% 100.00% - - -
EPS 0.25 0.73 0.57 0.35 - - - - QoQ % -65.75% 28.07% 62.86% 0.00% 0.00% 0.00% - Horiz. % 71.43% 208.57% 162.86% 100.00% - - -
DPS 0.17 0.00 0.00 0.00 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.0481 0.0390 0.0232 0.0206 - - - - QoQ % 23.33% 68.10% 12.62% 0.00% 0.00% 0.00% - Horiz. % 233.50% 189.32% 112.62% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 - - - - - -
Price 0.2400 0.3000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.34 0.73 0.00 0.00 0.00 0.00 0.00 - QoQ % 220.55% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 320.55% 100.00% - - - - -
P/EPS 32.60 12.36 0.00 0.00 0.00 0.00 0.00 - QoQ % 163.75% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 263.75% 100.00% - - - - -
EY 3.07 8.09 0.00 0.00 0.00 0.00 0.00 - QoQ % -62.05% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 37.95% 100.00% - - - - -
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 1.71 2.31 0.00 0.00 0.00 0.00 0.00 - QoQ % -25.97% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 74.03% 100.00% - - - - -
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 10/07/18 12/02/18 17/11/17 - - - - -
Price 0.2550 0.2500 0.3000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.49 0.61 0.87 0.00 0.00 0.00 0.00 - QoQ % 308.20% -29.89% 0.00% 0.00% 0.00% 0.00% - Horiz. % 286.21% 70.11% 100.00% - - - -
P/EPS 34.63 10.30 13.46 0.00 0.00 0.00 0.00 - QoQ % 236.21% -23.48% 0.00% 0.00% 0.00% 0.00% - Horiz. % 257.28% 76.52% 100.00% - - - -
EY 2.89 9.71 7.43 0.00 0.00 0.00 0.00 - QoQ % -70.24% 30.69% 0.00% 0.00% 0.00% 0.00% - Horiz. % 38.90% 130.69% 100.00% - - - -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 1.82 1.92 3.33 0.00 0.00 0.00 0.00 - QoQ % -5.21% -42.34% 0.00% 0.00% 0.00% 0.00% - Horiz. % 54.65% 57.66% 100.00% - - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KAB Q2 report.pdf 
