[KAB] QoQ Cumulative Quarter Result on 2016-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Cumulative Quarter Result 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 - CAGR
Revenue 83,227 53,045 - - - - - - QoQ % 56.90% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 156.90% 100.00% - - - - -
PBT 7,457 4,629 - - - - - - QoQ % 61.09% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 161.09% 100.00% - - - - -
Tax -2,108 -1,402 - - - - - - QoQ % -50.36% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 150.36% 100.00% - - - - -
NP 5,349 3,227 - - - - - - QoQ % 65.76% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 165.76% 100.00% - - - - -
NP to SH 5,349 3,227 - - - - - - QoQ % 65.76% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 165.76% 100.00% - - - - -
Tax Rate 28.27 % 30.29 % - % - % - % - % - % - QoQ % -6.67% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 93.33% 100.00% - - - - -
Total Cost 77,878 49,818 - - - - - - QoQ % 56.33% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 156.33% 100.00% - - - - -
Net Worth 21,600 19,199 - - - - - - QoQ % 12.50% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 112.50% 100.00% - - - - -
Dividend 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 - CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 - CAGR
Net Worth 21,600 19,199 - - - - - - QoQ % 12.50% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 112.50% 100.00% - - - - -
NOSH 240,000 240,000 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% 100.00% - - - - -
Ratio Analysis 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 - CAGR
NP Margin 6.43 % 6.08 % - % - % - % - % - % - QoQ % 5.76% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 105.76% 100.00% - - - - -
ROE 24.76 % 16.81 % - % - % - % - % - % - QoQ % 47.29% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 147.29% 100.00% - - - - -
Per Share 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 - CAGR
RPS 34.68 22.10 - - - - - - QoQ % 56.92% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 156.92% 100.00% - - - - -
EPS 2.23 1.34 - - - - - - QoQ % 66.42% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 166.42% 100.00% - - - - -
DPS 0.00 0.00 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0900 0.0800 - - - - - - QoQ % 12.50% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 112.50% 100.00% - - - - -
Adjusted Per Share Value based on latest NOSH - 931,608 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 - CAGR
RPS 8.93 5.69 - - - - - - QoQ % 56.94% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 156.94% 100.00% - - - - -
EPS 0.57 0.35 - - - - - - QoQ % 62.86% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 162.86% 100.00% - - - - -
DPS 0.00 0.00 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.0232 0.0206 - - - - - - QoQ % 12.62% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 112.62% 100.00% - - - - -
Price Multiplier on Financial Quarter End Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 - CAGR
Date - - - - - - - -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 - -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
EY 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Price Multiplier on Announcement Date 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 - CAGR
Date 17/11/17 - - - - - - -
Price 0.3000 0.0000 0.0000 0.0000 0.0000 0.0000 - -
P/RPS 0.87 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
P/EPS 13.46 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
EY 7.43 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 3.33 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 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