[KAB] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 42,761 52,984 49,757 31,660 31,066 32,797 - - YoY % -19.29% 6.49% 57.16% 1.91% -5.28% 0.00% - Horiz. % 130.38% 161.55% 151.71% 96.53% 94.72% 100.00% -
PBT 2,556 771 2,577 2,009 3,279 3,271 - - YoY % 231.52% -70.08% 28.27% -38.73% 0.24% 0.00% - Horiz. % 78.14% 23.57% 78.78% 61.42% 100.24% 100.00% -
Tax 20 -178 -1,000 -523 -919 -915 - - YoY % 111.24% 82.20% -91.20% 43.09% -0.44% 0.00% - Horiz. % -2.19% 19.45% 109.29% 57.16% 100.44% 100.00% -
NP 2,576 593 1,577 1,486 2,360 2,356 - - YoY % 334.40% -62.40% 6.12% -37.03% 0.17% 0.00% - Horiz. % 109.34% 25.17% 66.94% 63.07% 100.17% 100.00% -
NP to SH 2,426 590 1,562 1,486 2,366 2,356 - - YoY % 311.19% -62.23% 5.11% -37.19% 0.42% 0.00% - Horiz. % 102.97% 25.04% 66.30% 63.07% 100.42% 100.00% -
Tax Rate -0.78 % 23.09 % 38.80 % 26.03 % 28.03 % 27.97 % - % - YoY % -103.38% -40.49% 49.06% -7.14% 0.21% 0.00% - Horiz. % -2.79% 82.55% 138.72% 93.06% 100.21% 100.00% -
Total Cost 40,185 52,391 48,180 30,174 28,706 30,441 - - YoY % -23.30% 8.74% 59.67% 5.11% -5.70% 0.00% - Horiz. % 132.01% 172.11% 158.27% 99.12% 94.30% 100.00% -
Net Worth 126,559 125,199 83,718 78,056 51,199 44,800 - - YoY % 1.09% 49.55% 7.25% 52.45% 14.29% 0.00% - Horiz. % 282.50% 279.46% 186.87% 174.23% 114.29% 100.00% -
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - 1,600 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 67.91 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 126,559 125,199 83,718 78,056 51,199 44,800 - - YoY % 1.09% 49.55% 7.25% 52.45% 14.29% 0.00% - Horiz. % 282.50% 279.46% 186.87% 174.23% 114.29% 100.00% -
NOSH 1,807,994 1,788,560 930,204 780,565 320,000 320,000 - - YoY % 1.09% 92.28% 19.17% 143.93% 0.00% 0.00% - Horiz. % 565.00% 558.92% 290.69% 243.93% 100.00% 100.00% -
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.02 % 1.12 % 3.17 % 4.69 % 7.60 % 7.18 % - % - YoY % 437.50% -64.67% -32.41% -38.29% 5.85% 0.00% - Horiz. % 83.84% 15.60% 44.15% 65.32% 105.85% 100.00% -
ROE 1.92 % 0.47 % 1.87 % 1.90 % 4.62 % 5.26 % - % - YoY % 308.51% -74.87% -1.58% -58.87% -12.17% 0.00% - Horiz. % 36.50% 8.94% 35.55% 36.12% 87.83% 100.00% -
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.37 2.96 5.35 4.06 9.71 10.25 - - YoY % -19.93% -44.67% 31.77% -58.19% -5.27% 0.00% - Horiz. % 23.12% 28.88% 52.20% 39.61% 94.73% 100.00% -
EPS 0.13 0.03 0.17 0.20 0.74 0.74 - - YoY % 333.33% -82.35% -15.00% -72.97% 0.00% 0.00% - Horiz. % 17.57% 4.05% 22.97% 27.03% 100.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0700 0.0700 0.0900 0.1000 0.1600 0.1400 - - YoY % 0.00% -22.22% -10.00% -37.50% 14.29% 0.00% - Horiz. % 50.00% 50.00% 64.29% 71.43% 114.29% 100.00% -
Adjusted Per Share Value based on latest NOSH - 1,986,431 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.15 2.67 2.50 1.59 1.56 1.65 - - YoY % -19.48% 6.80% 57.23% 1.92% -5.45% 0.00% - Horiz. % 130.30% 161.82% 151.52% 96.36% 94.55% 100.00% -
EPS 0.12 0.03 0.08 0.07 0.12 0.12 - - YoY % 300.00% -62.50% 14.29% -41.67% 0.00% 0.00% - Horiz. % 100.00% 25.00% 66.67% 58.33% 100.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.08 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0637 0.0630 0.0421 0.0393 0.0258 0.0226 - - YoY % 1.11% 49.64% 7.12% 52.33% 14.16% 0.00% - Horiz. % 281.86% 278.76% 186.28% 173.89% 114.16% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 - -
Price 0.3100 0.3800 1.8300 0.8350 0.2150 0.2400 0.0000 -
P/RPS 13.11 12.83 34.21 20.59 2.21 2.34 0.00 - YoY % 2.18% -62.50% 66.15% 831.67% -5.56% 0.00% - Horiz. % 560.26% 548.29% 1,461.97% 879.91% 94.44% 100.00% -
P/EPS 231.03 1,151.95 1,089.80 438.61 29.08 32.60 0.00 - YoY % -79.94% 5.70% 148.47% 1,408.29% -10.80% 0.00% - Horiz. % 708.68% 3,533.59% 3,342.95% 1,345.43% 89.20% 100.00% -
EY 0.43 0.09 0.09 0.23 3.44 3.07 0.00 - YoY % 377.78% 0.00% -60.87% -93.31% 12.05% 0.00% - Horiz. % 14.01% 2.93% 2.93% 7.49% 112.05% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 2.08 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.43 5.43 20.33 8.35 1.34 1.71 0.00 - YoY % -18.42% -73.29% 143.47% 523.13% -21.64% 0.00% - Horiz. % 259.06% 317.54% 1,188.89% 488.30% 78.36% 100.00% -
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - - - 22/06/20 16/05/19 10/07/18 - -
Price 0.3200 0.4050 0.6150 0.7850 0.2150 0.2550 0.0000 -
P/RPS 13.53 13.67 11.50 19.35 2.21 2.49 0.00 - YoY % -1.02% 18.87% -40.57% 775.57% -11.24% 0.00% - Horiz. % 543.37% 549.00% 461.85% 777.11% 88.76% 100.00% -
P/EPS 238.48 1,227.74 366.25 412.34 29.08 34.63 0.00 - YoY % -80.58% 235.22% -11.18% 1,317.95% -16.03% 0.00% - Horiz. % 688.65% 3,545.31% 1,057.61% 1,190.70% 83.97% 100.00% -
EY 0.42 0.08 0.27 0.24 3.44 2.89 0.00 - YoY % 425.00% -70.37% 12.50% -93.02% 19.03% 0.00% - Horiz. % 14.53% 2.77% 9.34% 8.30% 119.03% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 1.96 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 4.57 5.79 6.83 7.85 1.34 1.82 0.00 - YoY % -21.07% -15.23% -12.99% 485.82% -26.37% 0.00% - Horiz. % 251.10% 318.13% 375.27% 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
(56.1) KAB - Q1 2022 result (attachment).pdf 
