[KGB] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Announcement Date
18-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 117.77%
YoY- 61.26%
Quarter Report
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 339,279 1,613,919 1,135,662 733,838 308,925 1,269,517 852,119 -45.84%
PBT 32,725 133,003 86,107 46,965 21,017 73,645 47,466 -21.93%
Tax -7,082 -27,870 -17,178 -10,045 -4,401 -15,494 -8,685 -12.70%
NP 25,643 105,133 68,929 36,920 16,616 58,151 38,781 -24.08%
-
NP to SH 24,822 102,651 66,920 35,252 16,188 55,395 37,567 -24.11%
-
Tax Rate 21.64% 20.95% 19.95% 21.39% 20.94% 21.04% 18.30% -
Total Cost 313,636 1,508,786 1,066,733 696,918 292,309 1,211,366 813,338 -46.99%
-
Net Worth 367,853 337,415 305,949 273,213 261,060 241,577 221,837 40.05%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 13,030 25,791 9,669 9,645 - 16,075 6,430 60.06%
Div Payout % 52.50% 25.13% 14.45% 27.36% - 29.02% 17.12% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 367,853 337,415 305,949 273,213 261,060 241,577 221,837 40.05%
NOSH 666,888 647,036 647,023 645,246 645,246 645,246 645,246 2.22%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 7.56% 6.51% 6.07% 5.03% 5.38% 4.58% 4.55% -
ROE 6.75% 30.42% 21.87% 12.90% 6.20% 22.93% 16.93% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 52.07 250.30 176.17 114.13 48.04 197.43 132.52 -46.32%
EPS 3.81 15.94 10.39 5.48 2.52 8.61 5.84 -24.75%
DPS 2.00 4.00 1.50 1.50 0.00 2.50 1.00 58.67%
NAPS 0.5646 0.5233 0.4746 0.4249 0.406 0.3757 0.345 38.83%
Adjusted Per Share Value based on latest NOSH - 645,246
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 49.95 237.59 167.18 108.03 45.48 186.89 125.44 -45.84%
EPS 3.65 15.11 9.85 5.19 2.38 8.15 5.53 -24.17%
DPS 1.92 3.80 1.42 1.42 0.00 2.37 0.95 59.78%
NAPS 0.5415 0.4967 0.4504 0.4022 0.3843 0.3556 0.3266 40.04%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.66 2.17 1.50 1.49 1.47 1.37 1.32 -
P/RPS 5.11 0.87 0.85 1.31 3.06 0.69 1.00 196.38%
P/EPS 69.82 13.63 14.45 27.18 58.39 15.90 22.59 112.03%
EY 1.43 7.34 6.92 3.68 1.71 6.29 4.43 -52.91%
DY 0.75 1.84 1.00 1.01 0.00 1.82 0.76 -0.87%
P/NAPS 4.71 4.15 3.16 3.51 3.62 3.65 3.83 14.76%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 28/02/24 23/11/23 18/08/23 19/05/23 27/02/23 17/11/22 -
Price 3.04 2.41 1.58 1.46 1.34 1.52 1.30 -
P/RPS 5.84 0.96 0.90 1.28 2.79 0.77 0.98 228.33%
P/EPS 79.79 15.14 15.22 26.63 53.23 17.64 22.25 134.10%
EY 1.25 6.61 6.57 3.76 1.88 5.67 4.49 -57.33%
DY 0.66 1.66 0.95 1.03 0.00 1.64 0.77 -9.75%
P/NAPS 5.38 4.61 3.33 3.44 3.30 4.05 3.77 26.72%

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