[KAB] QoQ Cumulative Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 31,066 139,096 104,196 71,309 32,797 114,552 83,227 -48.19% QoQ % -77.67% 33.49% 46.12% 117.43% -71.37% 37.64% - Horiz. % 37.33% 167.13% 125.19% 85.68% 39.41% 137.64% 100.00%
PBT 3,279 12,457 10,175 7,749 3,271 10,185 7,457 -42.20% QoQ % -73.68% 22.43% 31.31% 136.90% -67.88% 36.58% - Horiz. % 43.97% 167.05% 136.45% 103.92% 43.86% 136.58% 100.00%
Tax -919 -3,858 -3,051 -2,127 -915 -3,409 -2,108 -42.53% QoQ % 76.18% -26.45% -43.44% -132.46% 73.16% -61.72% - Horiz. % 43.60% 183.02% 144.73% 100.90% 43.41% 161.72% 100.00%
NP 2,360 8,599 7,124 5,622 2,356 6,776 5,349 -42.07% QoQ % -72.55% 20.70% 26.72% 138.62% -65.23% 26.68% - Horiz. % 44.12% 160.76% 133.18% 105.10% 44.05% 126.68% 100.00%
NP to SH 2,366 8,599 7,124 5,622 2,356 6,776 5,349 -41.98% QoQ % -72.49% 20.70% 26.72% 138.62% -65.23% 26.68% - Horiz. % 44.23% 160.76% 133.18% 105.10% 44.05% 126.68% 100.00%
Tax Rate 28.03 % 30.97 % 29.99 % 27.45 % 27.97 % 33.47 % 28.27 % -0.57% QoQ % -9.49% 3.27% 9.25% -1.86% -16.43% 18.39% - Horiz. % 99.15% 109.55% 106.08% 97.10% 98.94% 118.39% 100.00%
Total Cost 28,706 130,497 97,072 65,687 30,441 107,776 77,878 -48.62% QoQ % -78.00% 34.43% 47.78% 115.78% -71.76% 38.39% - Horiz. % 36.86% 167.57% 124.65% 84.35% 39.09% 138.39% 100.00%
Net Worth 51,199 48,000 48,000 48,000 44,800 36,286 21,600 77.87% QoQ % 6.67% 0.00% 0.00% 7.14% 23.46% 67.99% - Horiz. % 237.04% 222.22% 222.22% 222.22% 207.41% 167.99% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 1,600 3,200 - 1,600 - - - QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 200.00% 0.00% 100.00% - -
Div Payout % - % 18.61 % 44.92 % - % 67.91 % - % - % - QoQ % 0.00% -58.57% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 27.40% 66.15% 0.00% 100.00% - -
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 51,199 48,000 48,000 48,000 44,800 36,286 21,600 77.87% QoQ % 6.67% 0.00% 0.00% 7.14% 23.46% 67.99% - Horiz. % 237.04% 222.22% 222.22% 222.22% 207.41% 167.99% 100.00%
NOSH 320,000 320,000 320,000 320,000 320,000 279,130 240,000 21.16% QoQ % 0.00% 0.00% 0.00% 0.00% 14.64% 16.30% - Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 116.30% 100.00%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.60 % 6.18 % 6.84 % 7.88 % 7.18 % 5.92 % 6.43 % 11.80% QoQ % 22.98% -9.65% -13.20% 9.75% 21.28% -7.93% - Horiz. % 118.20% 96.11% 106.38% 122.55% 111.66% 92.07% 100.00%
ROE 4.62 % 17.91 % 14.84 % 11.71 % 5.26 % 18.67 % 24.76 % -67.38% QoQ % -74.20% 20.69% 26.73% 122.62% -71.83% -24.60% - Horiz. % 18.66% 72.33% 59.94% 47.29% 21.24% 75.40% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.71 43.47 32.56 22.28 10.25 41.04 34.68 -57.23% QoQ % -77.66% 33.51% 46.14% 117.37% -75.02% 18.34% - Horiz. % 28.00% 125.35% 93.89% 64.24% 29.56% 118.34% 100.00%
EPS 0.74 2.69 2.23 1.76 0.74 2.71 2.23 -52.10% QoQ % -72.49% 20.63% 26.70% 137.84% -72.69% 21.52% - Horiz. % 33.18% 120.63% 100.00% 78.92% 33.18% 121.52% 100.00%
DPS 0.00 0.50 1.00 0.00 0.50 0.00 0.00 - QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 200.00% 0.00% 100.00% - -
NAPS 0.1600 0.1500 0.1500 0.1500 0.1400 0.1300 0.0900 46.80% QoQ % 6.67% 0.00% 0.00% 7.14% 7.69% 44.44% - Horiz. % 177.78% 166.67% 166.67% 166.67% 155.56% 144.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 931,608 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.33 14.93 11.18 7.65 3.52 12.30 8.93 -48.22% QoQ % -77.70% 33.54% 46.14% 117.33% -71.38% 37.74% - Horiz. % 37.29% 167.19% 125.20% 85.67% 39.42% 137.74% 100.00%
EPS 0.25 0.92 0.76 0.60 0.25 0.73 0.57 -42.30% QoQ % -72.83% 21.05% 26.67% 140.00% -65.75% 28.07% - Horiz. % 43.86% 161.40% 133.33% 105.26% 43.86% 128.07% 100.00%
DPS 0.00 0.17 0.34 0.00 0.17 0.00 0.00 - QoQ % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 200.00% 0.00% 100.00% - -
NAPS 0.0550 0.0515 0.0515 0.0515 0.0481 0.0390 0.0232 77.89% QoQ % 6.80% 0.00% 0.00% 7.07% 23.33% 68.10% - Horiz. % 237.07% 221.98% 221.98% 221.98% 207.33% 168.10% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - -
Price 0.2150 0.1950 0.2850 0.2600 0.2400 0.3000 0.0000 -
P/RPS 2.21 0.45 0.88 1.17 2.34 0.73 0.00 - QoQ % 391.11% -48.86% -24.79% -50.00% 220.55% 0.00% - Horiz. % 302.74% 61.64% 120.55% 160.27% 320.55% 100.00% -
P/EPS 29.08 7.26 12.80 14.80 32.60 12.36 0.00 - QoQ % 300.55% -43.28% -13.51% -54.60% 163.75% 0.00% - Horiz. % 235.28% 58.74% 103.56% 119.74% 263.75% 100.00% -
EY 3.44 13.78 7.81 6.76 3.07 8.09 0.00 - QoQ % -75.04% 76.44% 15.53% 120.20% -62.05% 0.00% - Horiz. % 42.52% 170.33% 96.54% 83.56% 37.95% 100.00% -
DY 0.00 2.56 3.51 0.00 2.08 0.00 0.00 - QoQ % 0.00% -27.07% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 123.08% 168.75% 0.00% 100.00% - -
P/NAPS 1.34 1.30 1.90 1.73 1.71 2.31 0.00 - QoQ % 3.08% -31.58% 9.83% 1.17% -25.97% 0.00% - Horiz. % 58.01% 56.28% 82.25% 74.89% 74.03% 100.00% -
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 25/02/19 23/11/18 16/08/18 10/07/18 12/02/18 17/11/17 -
Price 0.2150 0.2150 0.2450 0.2550 0.2550 0.2500 0.3000 -
P/RPS 2.21 0.49 0.75 1.14 2.49 0.61 0.87 86.28% QoQ % 351.02% -34.67% -34.21% -54.22% 308.20% -29.89% - Horiz. % 254.02% 56.32% 86.21% 131.03% 286.21% 70.11% 100.00%
P/EPS 29.08 8.00 11.01 14.51 34.63 10.30 13.46 67.20% QoQ % 263.50% -27.34% -24.12% -58.10% 236.21% -23.48% - Horiz. % 216.05% 59.44% 81.80% 107.80% 257.28% 76.52% 100.00%
EY 3.44 12.50 9.09 6.89 2.89 9.71 7.43 -40.18% QoQ % -72.48% 37.51% 31.93% 138.41% -70.24% 30.69% - Horiz. % 46.30% 168.24% 122.34% 92.73% 38.90% 130.69% 100.00%
DY 0.00 2.33 4.08 0.00 1.96 0.00 0.00 - QoQ % 0.00% -42.89% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 118.88% 208.16% 0.00% 100.00% - -
P/NAPS 1.34 1.43 1.63 1.70 1.82 1.92 3.33 -45.52% QoQ % -6.29% -12.27% -4.12% -6.59% -5.21% -42.34% - Horiz. % 40.24% 42.94% 48.95% 51.05% 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 2018.pdf 
