[KAB] YoY Cumulative Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
Revenue 159,619 139,096 114,552 - - - - - YoY % 14.75% 21.43% 0.00% - - - - Horiz. % 139.34% 121.43% 100.00% - - - -
PBT 14,513 12,457 10,185 - - - - - YoY % 16.50% 22.31% 0.00% - - - - Horiz. % 142.49% 122.31% 100.00% - - - -
Tax -4,014 -3,858 -3,409 - - - - - YoY % -4.04% -13.17% 0.00% - - - - Horiz. % 117.75% 113.17% 100.00% - - - -
NP 10,499 8,599 6,776 - - - - - YoY % 22.10% 26.90% 0.00% - - - - Horiz. % 154.94% 126.90% 100.00% - - - -
NP to SH 10,530 8,599 6,776 - - - - - YoY % 22.46% 26.90% 0.00% - - - - Horiz. % 155.40% 126.90% 100.00% - - - -
Tax Rate 27.66 % 30.97 % 33.47 % - % - % - % - % - YoY % -10.69% -7.47% 0.00% - - - - Horiz. % 82.64% 92.53% 100.00% - - - -
Total Cost 149,120 130,497 107,776 - - - - - YoY % 14.27% 21.08% 0.00% - - - - Horiz. % 138.36% 121.08% 100.00% - - - -
Net Worth 77,461 48,000 36,286 - - - - - YoY % 61.38% 32.28% 0.00% - - - - Horiz. % 213.47% 132.28% 100.00% - - - -
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
Div 3,688 1,600 - - - - - - YoY % 130.54% 0.00% 0.00% - - - - Horiz. % 230.54% 100.00% - - - - -
Div Payout % 35.03 % 18.61 % - % - % - % - % - % - YoY % 88.23% 0.00% 0.00% - - - - Horiz. % 188.23% 100.00% - - - - -
Equity 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
Net Worth 77,461 48,000 36,286 - - - - - YoY % 61.38% 32.28% 0.00% - - - - Horiz. % 213.47% 132.28% 100.00% - - - -
NOSH 368,863 320,000 279,130 - - - - - YoY % 15.27% 14.64% 0.00% - - - - Horiz. % 132.15% 114.64% 100.00% - - - -
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
NP Margin 6.58 % 6.18 % 5.92 % - % - % - % - % - YoY % 6.47% 4.39% 0.00% - - - - Horiz. % 111.15% 104.39% 100.00% - - - -
ROE 13.59 % 17.91 % 18.67 % - % - % - % - % - YoY % -24.12% -4.07% 0.00% - - - - Horiz. % 72.79% 95.93% 100.00% - - - -
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
RPS 43.27 43.47 41.04 - - - - - YoY % -0.46% 5.92% 0.00% - - - - Horiz. % 105.43% 105.92% 100.00% - - - -
EPS 3.09 2.69 2.71 - - - - - YoY % 14.87% -0.74% 0.00% - - - - Horiz. % 114.02% 99.26% 100.00% - - - -
DPS 1.00 0.50 0.00 - - - - - YoY % 100.00% 0.00% 0.00% - - - - Horiz. % 200.00% 100.00% - - - - -
NAPS 0.2100 0.1500 0.1300 - - - - - YoY % 40.00% 15.38% 0.00% - - - - Horiz. % 161.54% 115.38% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 931,608 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
RPS 17.13 14.93 12.30 - - - - - YoY % 14.74% 21.38% 0.00% - - - - Horiz. % 139.27% 121.38% 100.00% - - - -
EPS 1.13 0.92 0.73 - - - - - YoY % 22.83% 26.03% 0.00% - - - - Horiz. % 154.79% 126.03% 100.00% - - - -
DPS 0.40 0.17 0.00 - - - - - YoY % 135.29% 0.00% 0.00% - - - - Horiz. % 235.29% 100.00% - - - - -
NAPS 0.0831 0.0515 0.0390 - - - - - YoY % 61.36% 32.05% 0.00% - - - - Horiz. % 213.08% 132.05% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
Date 31/12/19 31/12/18 29/12/17 - - - - -
Price 0.9650 0.1950 0.3000 0.0000 - - - -
P/RPS 2.23 0.45 0.73 0.00 - - - - YoY % 395.56% -38.36% 0.00% - - - - Horiz. % 305.48% 61.64% 100.00% - - - -
P/EPS 33.80 7.26 12.36 0.00 - - - - YoY % 365.56% -41.26% 0.00% - - - - Horiz. % 273.46% 58.74% 100.00% - - - -
EY 2.96 13.78 8.09 0.00 - - - - YoY % -78.52% 70.33% 0.00% - - - - Horiz. % 36.59% 170.33% 100.00% - - - -
DY 1.04 2.56 0.00 0.00 - - - - YoY % -59.38% 0.00% 0.00% - - - - Horiz. % 40.62% 100.00% - - - - -
P/NAPS 4.60 1.30 2.31 0.00 - - - - YoY % 253.85% -43.72% 0.00% - - - - Horiz. % 199.13% 56.28% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 - - - CAGR
Date 24/02/20 25/02/19 12/02/18 - - - - -
Price 2.1500 0.2150 0.2500 0.0000 - - - -
P/RPS 4.97 0.49 0.61 0.00 - - - - YoY % 914.29% -19.67% 0.00% - - - - Horiz. % 814.75% 80.33% 100.00% - - - -
P/EPS 75.31 8.00 10.30 0.00 - - - - YoY % 841.38% -22.33% 0.00% - - - - Horiz. % 731.17% 77.67% 100.00% - - - -
EY 1.33 12.50 9.71 0.00 - - - - YoY % -89.36% 28.73% 0.00% - - - - Horiz. % 13.70% 128.73% 100.00% - - - -
DY 0.47 2.33 0.00 0.00 - - - - YoY % -79.83% 0.00% 0.00% - - - - Horiz. % 20.17% 100.00% - - - - -
P/NAPS 10.24 1.43 1.92 0.00 - - - - YoY % 616.08% -25.52% 0.00% - - - - Horiz. % 533.33% 74.48% 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- Q4 2018.pdf 
