[KGB] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 53.97%
YoY- 73.22%
Quarter Report
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 171,485 76,407 349,198 239,433 175,777 86,548 317,420 -33.74%
PBT 13,660 6,504 24,459 17,535 11,661 6,432 16,943 -13.40%
Tax -3,869 -1,726 -6,295 -4,392 -3,130 -2,238 -4,857 -14.10%
NP 9,791 4,778 18,164 13,143 8,531 4,194 12,086 -13.13%
-
NP to SH 9,941 4,843 18,458 13,255 8,609 4,210 12,258 -13.06%
-
Tax Rate 28.32% 26.54% 25.74% 25.05% 26.84% 34.79% 28.67% -
Total Cost 161,694 71,629 331,034 226,290 167,246 82,354 305,334 -34.62%
-
Net Worth 141,714 129,876 116,492 107,078 101,045 89,907 80,120 46.40%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,975 2,241 6,553 6,303 3,681 3,455 2,298 18.84%
Div Payout % 29.93% 46.28% 35.50% 47.55% 42.76% 82.07% 18.75% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 141,714 129,876 116,492 107,078 101,045 89,907 80,120 46.40%
NOSH 307,905 290,840 266,833 254,153 245,434 245,434 229,834 21.59%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.71% 6.25% 5.20% 5.49% 4.85% 4.85% 3.81% -
ROE 7.01% 3.73% 15.84% 12.38% 8.52% 4.68% 15.30% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 57.64 27.27 133.21 94.96 71.62 37.57 138.11 -44.24%
EPS 3.33 1.73 7.45 5.40 3.56 1.83 5.38 -27.43%
DPS 1.00 0.80 2.50 2.50 1.50 1.50 1.00 0.00%
NAPS 0.4763 0.4636 0.4444 0.4247 0.4117 0.3903 0.3486 23.20%
Adjusted Per Share Value based on latest NOSH - 254,153
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.58 11.84 54.12 37.11 27.24 13.41 49.19 -33.73%
EPS 1.54 0.75 2.86 2.05 1.33 0.65 1.90 -13.10%
DPS 0.46 0.35 1.02 0.98 0.57 0.54 0.36 17.80%
NAPS 0.2196 0.2013 0.1805 0.166 0.1566 0.1393 0.1242 46.37%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.25 1.25 1.12 1.02 0.805 0.69 0.83 -
P/RPS 2.17 4.58 0.84 1.07 1.12 1.84 0.60 136.17%
P/EPS 37.41 72.31 15.91 19.40 22.95 37.75 15.56 79.75%
EY 2.67 1.38 6.29 5.15 4.36 2.65 6.43 -44.43%
DY 0.80 0.64 2.23 2.45 1.86 2.17 1.20 -23.74%
P/NAPS 2.62 2.70 2.52 2.40 1.96 1.77 2.38 6.63%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 23/05/19 26/02/19 23/11/18 28/08/18 21/05/18 26/02/18 -
Price 1.27 1.24 1.28 1.17 0.87 0.765 0.865 -
P/RPS 2.20 4.55 0.96 1.23 1.21 2.04 0.63 130.70%
P/EPS 38.01 71.73 18.18 22.25 24.80 41.86 16.22 76.70%
EY 2.63 1.39 5.50 4.49 4.03 2.39 6.17 -43.44%
DY 0.79 0.65 1.95 2.14 1.72 1.96 1.16 -22.64%
P/NAPS 2.67 2.67 2.88 2.75 2.11 1.96 2.48 5.05%

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