[KAB] YoY Cumulative Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 - - - CAGR
Revenue 31,660 31,066 32,797 - - - - - YoY % 1.91% -5.28% 0.00% - - - - Horiz. % 96.53% 94.72% 100.00% - - - -
PBT 2,009 3,279 3,271 - - - - - YoY % -38.73% 0.24% 0.00% - - - - Horiz. % 61.42% 100.24% 100.00% - - - -
Tax -523 -919 -915 - - - - - YoY % 43.09% -0.44% 0.00% - - - - Horiz. % 57.16% 100.44% 100.00% - - - -
NP 1,486 2,360 2,356 - - - - - YoY % -37.03% 0.17% 0.00% - - - - Horiz. % 63.07% 100.17% 100.00% - - - -
NP to SH 1,486 2,366 2,356 - - - - - YoY % -37.19% 0.42% 0.00% - - - - Horiz. % 63.07% 100.42% 100.00% - - - -
Tax Rate 26.03 % 28.03 % 27.97 % - % - % - % - % - YoY % -7.14% 0.21% 0.00% - - - - Horiz. % 93.06% 100.21% 100.00% - - - -
Total Cost 30,174 28,706 30,441 - - - - - YoY % 5.11% -5.70% 0.00% - - - - Horiz. % 99.12% 94.30% 100.00% - - - -
Net Worth 78,056 51,199 44,800 - - - - - YoY % 52.45% 14.29% 0.00% - - - - Horiz. % 174.23% 114.29% 100.00% - - - -
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 - - - CAGR
Div - - 1,600 - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 67.91 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/03/20 31/03/19 31/03/18 31/03/17 - - - CAGR
Net Worth 78,056 51,199 44,800 - - - - - YoY % 52.45% 14.29% 0.00% - - - - Horiz. % 174.23% 114.29% 100.00% - - - -
NOSH 780,565 320,000 320,000 - - - - - YoY % 143.93% 0.00% 0.00% - - - - Horiz. % 243.93% 100.00% 100.00% - - - -
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 - - - CAGR
NP Margin 4.69 % 7.60 % 7.18 % - % - % - % - % - YoY % -38.29% 5.85% 0.00% - - - - Horiz. % 65.32% 105.85% 100.00% - - - -
ROE 1.90 % 4.62 % 5.26 % - % - % - % - % - YoY % -58.87% -12.17% 0.00% - - - - Horiz. % 36.12% 87.83% 100.00% - - - -
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 - - - CAGR
RPS 4.06 9.71 10.25 - - - - - YoY % -58.19% -5.27% 0.00% - - - - Horiz. % 39.61% 94.73% 100.00% - - - -
EPS 0.20 0.74 0.74 - - - - - YoY % -72.97% 0.00% 0.00% - - - - Horiz. % 27.03% 100.00% 100.00% - - - -
DPS 0.00 0.00 0.50 - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.1000 0.1600 0.1400 - - - - - YoY % -37.50% 14.29% 0.00% - - - - Horiz. % 71.43% 114.29% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 931,608 31/03/20 31/03/19 31/03/18 31/03/17 - - - CAGR
RPS 3.40 3.33 3.52 - - - - - YoY % 2.10% -5.40% 0.00% - - - - Horiz. % 96.59% 94.60% 100.00% - - - -
EPS 0.16 0.25 0.25 - - - - - YoY % -36.00% 0.00% 0.00% - - - - Horiz. % 64.00% 100.00% 100.00% - - - -
DPS 0.00 0.00 0.17 - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0838 0.0550 0.0481 - - - - - YoY % 52.36% 14.35% 0.00% - - - - Horiz. % 174.22% 114.35% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 - - - CAGR
Date 31/03/20 29/03/19 30/03/18 - - - - -
Price 0.8350 0.2150 0.2400 0.0000 - - - -
P/RPS 20.59 2.21 2.34 0.00 - - - - YoY % 831.67% -5.56% 0.00% - - - - Horiz. % 879.91% 94.44% 100.00% - - - -
P/EPS 438.61 29.08 32.60 0.00 - - - - YoY % 1,408.29% -10.80% 0.00% - - - - Horiz. % 1,345.43% 89.20% 100.00% - - - -
EY 0.23 3.44 3.07 0.00 - - - - YoY % -93.31% 12.05% 0.00% - - - - Horiz. % 7.49% 112.05% 100.00% - - - -
DY 0.00 0.00 2.08 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 8.35 1.34 1.71 0.00 - - - - YoY % 523.13% -21.64% 0.00% - - - - Horiz. % 488.30% 78.36% 100.00% - - - -
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 - - - CAGR
Date 22/06/20 16/05/19 10/07/18 - - - - -
Price 0.7850 0.2150 0.2550 0.0000 - - - -
P/RPS 19.35 2.21 2.49 0.00 - - - - YoY % 775.57% -11.24% 0.00% - - - - Horiz. % 777.11% 88.76% 100.00% - - - -
P/EPS 412.34 29.08 34.63 0.00 - - - - YoY % 1,317.95% -16.03% 0.00% - - - - Horiz. % 1,190.70% 83.97% 100.00% - - - -
EY 0.24 3.44 2.89 0.00 - - - - YoY % -93.02% 19.03% 0.00% - - - - Horiz. % 8.30% 119.03% 100.00% - - - -
DY 0.00 0.00 1.96 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 7.85 1.34 1.82 0.00 - - - - YoY % 485.82% -26.37% 0.00% - - - - Horiz. % 431.32% 73.63% 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 
