[KGB] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 4.36%
YoY- 49.75%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 693,312 517,714 450,104 462,418 419,280 389,814 347,096 58.67%
PBT 44,452 38,488 33,645 32,928 26,952 20,061 17,684 84.97%
Tax -10,396 -5,934 -5,138 -6,462 -4,116 -2,843 -4,832 66.73%
NP 34,056 32,554 28,506 26,466 22,836 17,218 12,852 91.60%
-
NP to SH 33,208 31,820 27,808 25,792 22,176 17,110 12,777 89.14%
-
Tax Rate 23.39% 15.42% 15.27% 19.62% 15.27% 14.17% 27.32% -
Total Cost 659,256 485,160 421,597 435,952 396,444 372,596 334,244 57.34%
-
Net Worth 202,097 194,959 184,826 178,659 174,448 164,454 161,270 16.25%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 9,645 4,247 3,215 - 1,577 2,142 -
Div Payout % - 30.31% 15.27% 12.47% - 9.22% 16.77% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 202,097 194,959 184,826 178,659 174,448 164,454 161,270 16.25%
NOSH 645,246 645,246 645,246 322,623 322,623 322,623 322,623 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.91% 6.29% 6.33% 5.72% 5.45% 4.42% 3.70% -
ROE 16.43% 16.32% 15.05% 14.44% 12.71% 10.40% 7.92% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 107.82 80.51 70.65 143.83 130.41 123.54 108.00 -0.11%
EPS 5.16 6.60 5.76 8.02 6.88 5.42 4.05 17.54%
DPS 0.00 1.50 0.67 1.00 0.00 0.50 0.67 -
NAPS 0.3143 0.3032 0.2901 0.5557 0.5426 0.5212 0.5018 -26.81%
Adjusted Per Share Value based on latest NOSH - 645,246
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 107.45 80.24 69.76 71.67 64.98 60.41 53.79 58.67%
EPS 5.15 4.93 4.31 4.00 3.44 2.65 1.98 89.24%
DPS 0.00 1.49 0.66 0.50 0.00 0.24 0.33 -
NAPS 0.3132 0.3021 0.2864 0.2769 0.2704 0.2549 0.2499 16.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.37 1.72 1.76 2.15 1.98 1.69 1.22 -
P/RPS 1.27 2.14 2.49 1.49 1.52 1.37 1.13 8.10%
P/EPS 26.53 34.76 40.32 26.80 28.71 31.17 30.69 -9.26%
EY 3.77 2.88 2.48 3.73 3.48 3.21 3.26 10.18%
DY 0.00 0.87 0.38 0.47 0.00 0.30 0.55 -
P/NAPS 4.36 5.67 6.07 3.87 3.65 3.24 2.43 47.70%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 25/02/22 30/11/21 24/08/21 25/05/21 26/02/21 24/11/20 -
Price 1.13 1.43 1.61 1.27 2.01 2.36 1.70 -
P/RPS 1.05 1.78 2.28 0.88 1.54 1.91 1.57 -23.54%
P/EPS 21.88 28.90 36.89 15.83 29.14 43.52 42.76 -36.05%
EY 4.57 3.46 2.71 6.32 3.43 2.30 2.34 56.30%
DY 0.00 1.05 0.41 0.79 0.00 0.21 0.39 -
P/NAPS 3.60 4.72 5.55 2.29 3.70 4.53 3.39 4.09%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment