[KRONO] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 106,129 99,530 98,811 41,895 42,737 27,267 25,106 22.55% YoY % 6.63% 0.73% 135.85% -1.97% 56.74% 8.61% - Horiz. % 422.72% 396.44% 393.58% 166.87% 170.23% 108.61% 100.00%
PBT 14,030 7,591 7,387 3,797 3,578 2,857 4,749 16.51% YoY % 84.82% 2.76% 94.55% 6.12% 25.24% -39.84% - Horiz. % 295.43% 159.84% 155.55% 79.95% 75.34% 60.16% 100.00%
Tax -1,596 -992 -1,667 1,035 -143 -272 -1,010 6.67% YoY % -60.89% 40.49% -261.06% 823.78% 47.43% 73.07% - Horiz. % 158.02% 98.22% 165.05% -102.48% 14.16% 26.93% 100.00%
NP 12,434 6,599 5,720 4,832 3,435 2,585 3,739 18.47% YoY % 88.42% 15.37% 18.38% 40.67% 32.88% -30.86% - Horiz. % 332.55% 176.49% 152.98% 129.23% 91.87% 69.14% 100.00%
NP to SH 12,434 6,599 5,720 4,832 3,435 2,585 3,739 18.47% YoY % 88.42% 15.37% 18.38% 40.67% 32.88% -30.86% - Horiz. % 332.55% 176.49% 152.98% 129.23% 91.87% 69.14% 100.00%
Tax Rate 11.38 % 13.07 % 22.57 % -27.26 % 4.00 % 9.52 % 21.27 % -8.44% YoY % -12.93% -42.09% 182.80% -781.50% -57.98% -55.24% - Horiz. % 53.50% 61.45% 106.11% -128.16% 18.81% 44.76% 100.00%
Total Cost 93,695 92,931 93,091 37,063 39,302 24,682 21,367 23.18% YoY % 0.82% -0.17% 151.17% -5.70% 59.23% 15.51% - Horiz. % 438.50% 434.93% 435.68% 173.46% 183.94% 115.51% 100.00%
Net Worth 409,123 334,613 237,338 147,348 108,661 45,537 35,496 41.17% YoY % 22.27% 40.99% 61.07% 35.60% 138.62% 28.29% - Horiz. % 1,152.56% 942.66% 668.62% 415.10% 306.12% 128.29% 100.00%
Dividend 31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 409,123 334,613 237,338 147,348 108,661 45,537 35,496 41.17% YoY % 22.27% 40.99% 61.07% 35.60% 138.62% 28.29% - Horiz. % 1,152.56% 942.66% 668.62% 415.10% 306.12% 128.29% 100.00%
NOSH 705,386 619,655 515,954 359,386 252,701 239,671 236,645 16.65% YoY % 13.84% 20.10% 43.57% 42.22% 5.44% 1.28% - Horiz. % 298.08% 261.85% 218.03% 151.87% 106.78% 101.28% 100.00%
Ratio Analysis 31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.72 % 6.63 % 5.79 % 11.53 % 8.04 % 9.48 % 14.89 % -3.32% YoY % 76.77% 14.51% -49.78% 43.41% -15.19% -36.33% - Horiz. % 78.71% 44.53% 38.89% 77.43% 54.00% 63.67% 100.00%
ROE 3.04 % 1.97 % 2.41 % 3.28 % 3.16 % 5.68 % 10.53 % -16.07% YoY % 54.31% -18.26% -26.52% 3.80% -44.37% -46.06% - Horiz. % 28.87% 18.71% 22.89% 31.15% 30.01% 53.94% 100.00%
Per Share 31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 15.05 16.06 19.15 11.66 16.91 11.38 10.61 5.05% YoY % -6.29% -16.14% 64.24% -31.05% 48.59% 7.26% - Horiz. % 141.85% 151.37% 180.49% 109.90% 159.38% 107.26% 100.00%
EPS 1.76 1.06 1.11 1.34 1.36 1.08 1.58 1.53% YoY % 66.04% -4.50% -17.16% -1.47% 25.93% -31.65% - Horiz. % 111.39% 67.09% 70.25% 84.81% 86.08% 68.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5800 0.5400 0.4600 0.4100 0.4300 0.1900 0.1500 21.01% YoY % 7.41% 17.39% 12.20% -4.65% 126.32% 26.67% - Horiz. % 386.67% 360.00% 306.67% 273.33% 286.67% 126.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 890,413 31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.92 11.18 11.10 4.71 4.80 3.06 2.82 22.54% YoY % 6.62% 0.72% 135.67% -1.88% 56.86% 8.51% - Horiz. % 422.70% 396.45% 393.62% 167.02% 170.21% 108.51% 100.00%
EPS 1.40 0.74 0.64 0.54 0.39 0.29 0.42 18.51% YoY % 89.19% 15.63% 18.52% 38.46% 34.48% -30.95% - Horiz. % 333.33% 176.19% 152.38% 128.57% 92.86% 69.05% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4595 0.3758 0.2665 0.1655 0.1220 0.0511 0.0399 41.15% YoY % 22.27% 41.01% 61.03% 35.66% 138.75% 28.07% - Horiz. % 1,151.63% 941.85% 667.92% 414.79% 305.76% 128.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/01/23 31/01/22 31/12/20 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.5150 0.5700 0.6900 0.6050 0.9250 0.3100 0.2050 -
P/RPS 3.42 3.55 3.60 5.19 5.47 2.72 1.93 8.40% YoY % -3.66% -1.39% -30.64% -5.12% 101.10% 40.93% - Horiz. % 177.20% 183.94% 186.53% 268.91% 283.42% 140.93% 100.00%
P/EPS 29.22 53.52 62.24 45.00 68.05 28.74 12.97 12.14% YoY % -45.40% -14.01% 38.31% -33.87% 136.78% 121.59% - Horiz. % 225.29% 412.64% 479.88% 346.95% 524.67% 221.59% 100.00%
EY 3.42 1.87 1.61 2.22 1.47 3.48 7.71 -10.83% YoY % 82.89% 16.15% -27.48% 51.02% -57.76% -54.86% - Horiz. % 44.36% 24.25% 20.88% 28.79% 19.07% 45.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.89 1.06 1.50 1.48 2.15 1.63 1.37 -5.90% YoY % -16.04% -29.33% 1.35% -31.16% 31.90% 18.98% - Horiz. % 64.96% 77.37% 109.49% 108.03% 156.93% 118.98% 100.00%
Price Multiplier on Announcement Date 31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 29/03/23 29/03/22 22/03/21 28/02/19 26/02/18 20/02/17 26/02/16 -
Price 0.5300 0.5650 0.7100 0.6250 0.8050 0.3200 0.1600 -
P/RPS 3.52 3.52 3.71 5.36 4.76 2.81 1.51 12.68% YoY % 0.00% -5.12% -30.78% 12.61% 69.40% 86.09% - Horiz. % 233.11% 233.11% 245.70% 354.97% 315.23% 186.09% 100.00%
P/EPS 30.07 53.05 64.04 46.49 59.22 29.67 10.13 16.58% YoY % -43.32% -17.16% 37.75% -21.50% 99.60% 192.89% - Horiz. % 296.84% 523.69% 632.18% 458.93% 584.60% 292.89% 100.00%
EY 3.33 1.88 1.56 2.15 1.69 3.37 9.88 -14.22% YoY % 77.13% 20.51% -27.44% 27.22% -49.85% -65.89% - Horiz. % 33.70% 19.03% 15.79% 21.76% 17.11% 34.11% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.91 1.05 1.54 1.52 1.87 1.68 1.07 -2.26% YoY % -13.33% -31.82% 1.32% -18.72% 11.31% 57.01% - Horiz. % 85.05% 98.13% 143.93% 142.06% 174.77% 157.01% 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