[KGB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 71.84%
YoY- 80.13%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 733,838 308,925 1,269,517 852,119 485,725 173,328 517,714 26.26%
PBT 46,965 21,017 73,645 47,466 28,617 11,113 38,488 14.23%
Tax -10,045 -4,401 -15,494 -8,685 -6,171 -2,599 -5,934 42.17%
NP 36,920 16,616 58,151 38,781 22,446 8,514 32,554 8.77%
-
NP to SH 35,252 16,188 55,395 37,567 21,861 8,302 31,820 7.08%
-
Tax Rate 21.39% 20.94% 21.04% 18.30% 21.56% 23.39% 15.42% -
Total Cost 696,918 292,309 1,211,366 813,338 463,279 164,814 485,160 27.39%
-
Net Worth 273,213 261,060 241,577 221,837 210,198 202,097 194,959 25.30%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 9,645 - 16,075 6,430 6,430 - 9,645 0.00%
Div Payout % 27.36% - 29.02% 17.12% 29.41% - 30.31% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 273,213 261,060 241,577 221,837 210,198 202,097 194,959 25.30%
NOSH 645,246 645,246 645,246 645,246 645,246 645,246 645,246 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.03% 5.38% 4.58% 4.55% 4.62% 4.91% 6.29% -
ROE 12.90% 6.20% 22.93% 16.93% 10.40% 4.11% 16.32% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 114.13 48.04 197.43 132.52 75.54 26.96 80.51 26.27%
EPS 5.48 2.52 8.61 5.84 3.40 1.29 6.60 -11.69%
DPS 1.50 0.00 2.50 1.00 1.00 0.00 1.50 0.00%
NAPS 0.4249 0.406 0.3757 0.345 0.3269 0.3143 0.3032 25.30%
Adjusted Per Share Value based on latest NOSH - 645,246
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 108.50 45.68 187.71 125.99 71.82 25.63 76.55 26.26%
EPS 5.21 2.39 8.19 5.55 3.23 1.23 4.70 7.12%
DPS 1.43 0.00 2.38 0.95 0.95 0.00 1.43 0.00%
NAPS 0.404 0.386 0.3572 0.328 0.3108 0.2988 0.2883 25.30%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.49 1.47 1.37 1.32 1.19 1.37 1.72 -
P/RPS 1.31 3.06 0.69 1.00 1.58 5.08 2.14 -27.96%
P/EPS 27.18 58.39 15.90 22.59 35.00 106.11 34.76 -15.16%
EY 3.68 1.71 6.29 4.43 2.86 0.94 2.88 17.80%
DY 1.01 0.00 1.82 0.76 0.84 0.00 0.87 10.48%
P/NAPS 3.51 3.62 3.65 3.83 3.64 4.36 5.67 -27.42%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 19/05/23 27/02/23 17/11/22 15/08/22 24/05/22 25/02/22 -
Price 1.46 1.34 1.52 1.30 1.31 1.13 1.43 -
P/RPS 1.28 2.79 0.77 0.98 1.73 4.19 1.78 -19.78%
P/EPS 26.63 53.23 17.64 22.25 38.53 87.52 28.90 -5.32%
EY 3.76 1.88 5.67 4.49 2.60 1.14 3.46 5.71%
DY 1.03 0.00 1.64 0.77 0.76 0.00 1.05 -1.27%
P/NAPS 3.44 3.30 4.05 3.77 4.01 3.60 4.72 -19.06%

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