[KAB] QoQ Cumulative Quarter Result on 2018-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 139,096 104,196 71,309 32,797 114,552 83,227 53,045 89.82% QoQ % 33.49% 46.12% 117.43% -71.37% 37.64% 56.90% - Horiz. % 262.22% 196.43% 134.43% 61.83% 215.95% 156.90% 100.00%
PBT 12,457 10,175 7,749 3,271 10,185 7,457 4,629 93.12% QoQ % 22.43% 31.31% 136.90% -67.88% 36.58% 61.09% - Horiz. % 269.11% 219.81% 167.40% 70.66% 220.03% 161.09% 100.00%
Tax -3,858 -3,051 -2,127 -915 -3,409 -2,108 -1,402 96.01% QoQ % -26.45% -43.44% -132.46% 73.16% -61.72% -50.36% - Horiz. % 275.18% 217.62% 151.71% 65.26% 243.15% 150.36% 100.00%
NP 8,599 7,124 5,622 2,356 6,776 5,349 3,227 91.86% QoQ % 20.70% 26.72% 138.62% -65.23% 26.68% 65.76% - Horiz. % 266.47% 220.76% 174.22% 73.01% 209.98% 165.76% 100.00%
NP to SH 8,599 7,124 5,622 2,356 6,776 5,349 3,227 91.86% QoQ % 20.70% 26.72% 138.62% -65.23% 26.68% 65.76% - Horiz. % 266.47% 220.76% 174.22% 73.01% 209.98% 165.76% 100.00%
Tax Rate 30.97 % 29.99 % 27.45 % 27.97 % 33.47 % 28.27 % 30.29 % 1.49% QoQ % 3.27% 9.25% -1.86% -16.43% 18.39% -6.67% - Horiz. % 102.24% 99.01% 90.62% 92.34% 110.50% 93.33% 100.00%
Total Cost 130,497 97,072 65,687 30,441 107,776 77,878 49,818 89.69% QoQ % 34.43% 47.78% 115.78% -71.76% 38.39% 56.33% - Horiz. % 261.95% 194.85% 131.85% 61.10% 216.34% 156.33% 100.00%
Net Worth 48,000 48,000 48,000 44,800 36,286 21,600 19,199 83.89% QoQ % 0.00% 0.00% 7.14% 23.46% 67.99% 12.50% - Horiz. % 250.00% 250.00% 250.00% 233.33% 188.99% 112.50% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,600 3,200 - 1,600 - - - - QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 200.00% 0.00% 100.00% - - -
Div Payout % 18.61 % 44.92 % - % 67.91 % - % - % - % - QoQ % -58.57% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 27.40% 66.15% 0.00% 100.00% - - -
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 48,000 48,000 48,000 44,800 36,286 21,600 19,199 83.89% QoQ % 0.00% 0.00% 7.14% 23.46% 67.99% 12.50% - Horiz. % 250.00% 250.00% 250.00% 233.33% 188.99% 112.50% 100.00%
NOSH 320,000 320,000 320,000 320,000 279,130 240,000 240,000 21.08% QoQ % 0.00% 0.00% 0.00% 14.64% 16.30% 0.00% - Horiz. % 133.33% 133.33% 133.33% 133.33% 116.30% 100.00% 100.00%
Ratio Analysis 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.18 % 6.84 % 7.88 % 7.18 % 5.92 % 6.43 % 6.08 % 1.09% QoQ % -9.65% -13.20% 9.75% 21.28% -7.93% 5.76% - Horiz. % 101.64% 112.50% 129.61% 118.09% 97.37% 105.76% 100.00%
ROE 17.91 % 14.84 % 11.71 % 5.26 % 18.67 % 24.76 % 16.81 % 4.30% QoQ % 20.69% 26.73% 122.62% -71.83% -24.60% 47.29% - Horiz. % 106.54% 88.28% 69.66% 31.29% 111.06% 147.29% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.47 32.56 22.28 10.25 41.04 34.68 22.10 56.79% QoQ % 33.51% 46.14% 117.37% -75.02% 18.34% 56.92% - Horiz. % 196.70% 147.33% 100.81% 46.38% 185.70% 156.92% 100.00%
EPS 2.69 2.23 1.76 0.74 2.71 2.23 1.34 58.93% QoQ % 20.63% 26.70% 137.84% -72.69% 21.52% 66.42% - Horiz. % 200.75% 166.42% 131.34% 55.22% 202.24% 166.42% 100.00%
DPS 0.50 1.00 0.00 0.50 0.00 0.00 0.00 - QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 200.00% 0.00% 100.00% - - -
NAPS 0.1500 0.1500 0.1500 0.1400 0.1300 0.0900 0.0800 51.88% QoQ % 0.00% 0.00% 7.14% 7.69% 44.44% 12.50% - Horiz. % 187.50% 187.50% 187.50% 175.00% 162.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 931,608 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 14.93 11.18 7.65 3.52 12.30 8.93 5.69 89.90% QoQ % 33.54% 46.14% 117.33% -71.38% 37.74% 56.94% - Horiz. % 262.39% 196.49% 134.45% 61.86% 216.17% 156.94% 100.00%
EPS 0.92 0.76 0.60 0.25 0.73 0.57 0.35 90.13% QoQ % 21.05% 26.67% 140.00% -65.75% 28.07% 62.86% - Horiz. % 262.86% 217.14% 171.43% 71.43% 208.57% 162.86% 100.00%
DPS 0.17 0.34 0.00 0.17 0.00 0.00 0.00 - QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 200.00% 0.00% 100.00% - - -
NAPS 0.0515 0.0515 0.0515 0.0481 0.0390 0.0232 0.0206 83.89% QoQ % 0.00% 0.00% 7.07% 23.33% 68.10% 12.62% - Horiz. % 250.00% 250.00% 250.00% 233.50% 189.32% 112.62% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - - -
Price 0.1950 0.2850 0.2600 0.2400 0.3000 0.0000 0.0000 -
P/RPS 0.45 0.88 1.17 2.34 0.73 0.00 0.00 - QoQ % -48.86% -24.79% -50.00% 220.55% 0.00% 0.00% - Horiz. % 61.64% 120.55% 160.27% 320.55% 100.00% - -
P/EPS 7.26 12.80 14.80 32.60 12.36 0.00 0.00 - QoQ % -43.28% -13.51% -54.60% 163.75% 0.00% 0.00% - Horiz. % 58.74% 103.56% 119.74% 263.75% 100.00% - -
EY 13.78 7.81 6.76 3.07 8.09 0.00 0.00 - QoQ % 76.44% 15.53% 120.20% -62.05% 0.00% 0.00% - Horiz. % 170.33% 96.54% 83.56% 37.95% 100.00% - -
DY 2.56 3.51 0.00 2.08 0.00 0.00 0.00 - QoQ % -27.07% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.08% 168.75% 0.00% 100.00% - - -
P/NAPS 1.30 1.90 1.73 1.71 2.31 0.00 0.00 - QoQ % -31.58% 9.83% 1.17% -25.97% 0.00% 0.00% - Horiz. % 56.28% 82.25% 74.89% 74.03% 100.00% - -
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 16/08/18 10/07/18 12/02/18 17/11/17 - -
Price 0.2150 0.2450 0.2550 0.2550 0.2500 0.3000 0.0000 -
P/RPS 0.49 0.75 1.14 2.49 0.61 0.87 0.00 - QoQ % -34.67% -34.21% -54.22% 308.20% -29.89% 0.00% - Horiz. % 56.32% 86.21% 131.03% 286.21% 70.11% 100.00% -
P/EPS 8.00 11.01 14.51 34.63 10.30 13.46 0.00 - QoQ % -27.34% -24.12% -58.10% 236.21% -23.48% 0.00% - Horiz. % 59.44% 81.80% 107.80% 257.28% 76.52% 100.00% -
EY 12.50 9.09 6.89 2.89 9.71 7.43 0.00 - QoQ % 37.51% 31.93% 138.41% -70.24% 30.69% 0.00% - Horiz. % 168.24% 122.34% 92.73% 38.90% 130.69% 100.00% -
DY 2.33 4.08 0.00 1.96 0.00 0.00 0.00 - QoQ % -42.89% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 118.88% 208.16% 0.00% 100.00% - - -
P/NAPS 1.43 1.63 1.70 1.82 1.92 3.33 0.00 - QoQ % -12.27% -4.12% -6.59% -5.21% -42.34% 0.00% - Horiz. % 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-Q1 2018(Amended).pdf 
