[KKB] QoQ Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 92,732 117,753 89,201 108,181 156,027 165,478 119,767 -15.62% QoQ % -21.25% 32.01% -17.54% -30.67% -5.71% 38.17% - Horiz. % 77.43% 98.32% 74.48% 90.33% 130.28% 138.17% 100.00%
PBT -3,668 16,844 9,951 12,352 31,013 28,804 10,493 - QoQ % -121.78% 69.27% -19.44% -60.17% 7.67% 174.51% - Horiz. % -34.96% 160.53% 94.83% 117.72% 295.56% 274.51% 100.00%
Tax -3,993 -3,408 -3,181 -3,103 -5,791 -5,396 -2,818 26.02% QoQ % -17.17% -7.14% -2.51% 46.42% -7.32% -91.48% - Horiz. % 141.70% 120.94% 112.88% 110.11% 205.50% 191.48% 100.00%
NP -7,661 13,436 6,770 9,249 25,222 23,408 7,675 - QoQ % -157.02% 98.46% -26.80% -63.33% 7.75% 204.99% - Horiz. % -99.82% 175.06% 88.21% 120.51% 328.63% 304.99% 100.00%
NP to SH -4,529 11,036 4,364 6,819 20,266 19,335 5,550 - QoQ % -141.04% 152.89% -36.00% -66.35% 4.82% 248.38% - Horiz. % -81.60% 198.85% 78.63% 122.86% 365.15% 348.38% 100.00%
Tax Rate - % 20.23 % 31.97 % 25.12 % 18.67 % 18.73 % 26.86 % - QoQ % 0.00% -36.72% 27.27% 34.55% -0.32% -30.27% - Horiz. % 0.00% 75.32% 119.02% 93.52% 69.51% 69.73% 100.00%
Total Cost 100,393 104,317 82,431 98,932 130,805 142,070 112,092 -7.05% QoQ % -3.76% 26.55% -16.68% -24.37% -7.93% 26.74% - Horiz. % 89.56% 93.06% 73.54% 88.26% 116.69% 126.74% 100.00%
Net Worth 337,707 342,863 348,019 342,863 337,707 317,084 299,038 8.40% QoQ % -1.50% -1.48% 1.50% 1.53% 6.50% 6.03% - Horiz. % 112.93% 114.66% 116.38% 114.66% 112.93% 106.03% 100.00%
Dividend 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,311 - - - 15,467 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 76.32 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 337,707 342,863 348,019 342,863 337,707 317,084 299,038 8.40% QoQ % -1.50% -1.48% 1.50% 1.53% 6.50% 6.03% - Horiz. % 112.93% 114.66% 116.38% 114.66% 112.93% 106.03% 100.00%
NOSH 257,792 257,792 257,792 257,792 257,792 257,792 257,792 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -8.26 % 11.41 % 7.59 % 8.55 % 16.17 % 14.15 % 6.41 % - QoQ % -172.39% 50.33% -11.23% -47.12% 14.28% 120.75% - Horiz. % -128.86% 178.00% 118.41% 133.39% 252.26% 220.75% 100.00%
ROE -1.34 % 3.22 % 1.25 % 1.99 % 6.00 % 6.10 % 1.86 % - QoQ % -141.61% 157.60% -37.19% -66.83% -1.64% 227.96% - Horiz. % -72.04% 173.12% 67.20% 106.99% 322.58% 327.96% 100.00%
Per Share 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.97 45.68 34.60 41.96 60.52 64.19 46.46 -15.62% QoQ % -21.26% 32.02% -17.54% -30.67% -5.72% 38.16% - Horiz. % 77.42% 98.32% 74.47% 90.31% 130.26% 138.16% 100.00%
EPS -1.76 4.28 1.69 2.65 7.86 7.50 2.15 - QoQ % -141.12% 153.25% -36.23% -66.28% 4.80% 248.84% - Horiz. % -81.86% 199.07% 78.60% 123.26% 365.58% 348.84% 100.00%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3100 1.3300 1.3500 1.3300 1.3100 1.2300 1.1600 8.40% QoQ % -1.50% -1.48% 1.50% 1.53% 6.50% 6.03% - Horiz. % 112.93% 114.66% 116.38% 114.66% 112.93% 106.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 257,792 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.97 45.68 34.60 41.96 60.52 64.19 46.46 -15.62% QoQ % -21.26% 32.02% -17.54% -30.67% -5.72% 38.16% - Horiz. % 77.42% 98.32% 74.47% 90.31% 130.26% 138.16% 100.00%
EPS -1.76 4.28 1.69 2.65 7.86 7.50 2.15 - QoQ % -141.12% 153.25% -36.23% -66.28% 4.80% 248.84% - Horiz. % -81.86% 199.07% 78.60% 123.26% 365.58% 348.84% 100.00%
DPS 4.00 0.00 0.00 0.00 6.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 66.67% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3100 1.3300 1.3500 1.3300 1.3100 1.2300 1.1600 8.40% QoQ % -1.50% -1.48% 1.50% 1.53% 6.50% 6.03% - Horiz. % 112.93% 114.66% 116.38% 114.66% 112.93% 106.03% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.7500 1.4100 1.6000 1.5000 1.4900 1.5000 1.2900 -
P/RPS 4.86 3.09 4.62 3.57 2.46 2.34 2.78 44.87% QoQ % 57.28% -33.12% 29.41% 45.12% 5.13% -15.83% - Horiz. % 174.82% 111.15% 166.19% 128.42% 88.49% 84.17% 100.00%
P/EPS -99.61 32.94 94.52 56.71 18.95 20.00 59.92 - QoQ % -402.40% -65.15% 66.67% 199.26% -5.25% -66.62% - Horiz. % -166.24% 54.97% 157.74% 94.64% 31.63% 33.38% 100.00%
EY -1.00 3.04 1.06 1.76 5.28 5.00 1.67 - QoQ % -132.89% 186.79% -39.77% -66.67% 5.60% 199.40% - Horiz. % -59.88% 182.04% 63.47% 105.39% 316.17% 299.40% 100.00%
DY 2.29 0.00 0.00 0.00 4.03 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 56.82% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.34 1.06 1.19 1.13 1.14 1.22 1.11 13.31% QoQ % 26.42% -10.92% 5.31% -0.88% -6.56% 9.91% - Horiz. % 120.72% 95.50% 107.21% 101.80% 102.70% 109.91% 100.00%
Price Multiplier on Announcement Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 16/11/20 13/08/20 21/05/20 18/02/20 13/11/19 15/08/19 -
Price 1.6500 1.5500 1.6500 1.8900 1.9100 1.4000 1.4300 -
P/RPS 4.59 3.39 4.77 4.50 3.16 2.18 3.08 30.31% QoQ % 35.40% -28.93% 6.00% 42.41% 44.95% -29.22% - Horiz. % 149.03% 110.06% 154.87% 146.10% 102.60% 70.78% 100.00%
P/EPS -93.92 36.21 97.47 71.45 24.30 18.67 66.42 - QoQ % -359.38% -62.85% 36.42% 194.03% 30.16% -71.89% - Horiz. % -141.40% 54.52% 146.75% 107.57% 36.59% 28.11% 100.00%
EY -1.06 2.76 1.03 1.40 4.12 5.36 1.51 - QoQ % -138.41% 167.96% -26.43% -66.02% -23.13% 254.97% - Horiz. % -70.20% 182.78% 68.21% 92.72% 272.85% 354.97% 100.00%
DY 2.42 0.00 0.00 0.00 3.14 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 77.07% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.26 1.17 1.22 1.42 1.46 1.14 1.23 1.61% QoQ % 7.69% -4.10% -14.08% -2.74% 28.07% -7.32% - Horiz. % 102.44% 95.12% 99.19% 115.45% 118.70% 92.68% 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
KKB 4Q 2020 Results.pdf 
