[KGB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 39.25%
YoY- 50.58%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 268,519 171,485 76,407 349,198 239,433 175,777 86,548 112.57%
PBT 21,204 13,660 6,504 24,459 17,535 11,661 6,432 121.34%
Tax -5,197 -3,869 -1,726 -6,295 -4,392 -3,130 -2,238 75.26%
NP 16,007 9,791 4,778 18,164 13,143 8,531 4,194 144.02%
-
NP to SH 16,205 9,941 4,843 18,458 13,255 8,609 4,210 145.40%
-
Tax Rate 24.51% 28.32% 26.54% 25.74% 25.05% 26.84% 34.79% -
Total Cost 252,512 161,694 71,629 331,034 226,290 167,246 82,354 110.91%
-
Net Worth 152,377 141,714 129,876 116,492 107,078 101,045 89,907 42.10%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,112 2,975 2,241 6,553 6,303 3,681 3,455 -6.72%
Div Payout % 19.21% 29.93% 46.28% 35.50% 47.55% 42.76% 82.07% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 152,377 141,714 129,876 116,492 107,078 101,045 89,907 42.10%
NOSH 311,459 307,905 290,840 266,833 254,153 245,434 245,434 17.19%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.96% 5.71% 6.25% 5.20% 5.49% 4.85% 4.85% -
ROE 10.63% 7.01% 3.73% 15.84% 12.38% 8.52% 4.68% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 86.26 57.64 27.27 133.21 94.96 71.62 37.57 73.95%
EPS 5.40 3.33 1.73 7.45 5.40 3.56 1.83 105.59%
DPS 1.00 1.00 0.80 2.50 2.50 1.50 1.50 -23.66%
NAPS 0.4895 0.4763 0.4636 0.4444 0.4247 0.4117 0.3903 16.28%
Adjusted Per Share Value based on latest NOSH - 266,833
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 41.61 26.58 11.84 54.12 37.11 27.24 13.41 112.59%
EPS 2.51 1.54 0.75 2.86 2.05 1.33 0.65 145.93%
DPS 0.48 0.46 0.35 1.02 0.98 0.57 0.54 -7.54%
NAPS 0.2362 0.2196 0.2013 0.1805 0.166 0.1566 0.1393 42.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.30 1.25 1.25 1.12 1.02 0.805 0.69 -
P/RPS 1.51 2.17 4.58 0.84 1.07 1.12 1.84 -12.33%
P/EPS 24.97 37.41 72.31 15.91 19.40 22.95 37.75 -24.06%
EY 4.00 2.67 1.38 6.29 5.15 4.36 2.65 31.55%
DY 0.77 0.80 0.64 2.23 2.45 1.86 2.17 -49.84%
P/NAPS 2.66 2.62 2.70 2.52 2.40 1.96 1.77 31.16%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 22/08/19 23/05/19 26/02/19 23/11/18 28/08/18 21/05/18 -
Price 1.39 1.27 1.24 1.28 1.17 0.87 0.765 -
P/RPS 1.61 2.20 4.55 0.96 1.23 1.21 2.04 -14.58%
P/EPS 26.70 38.01 71.73 18.18 22.25 24.80 41.86 -25.88%
EY 3.75 2.63 1.39 5.50 4.49 4.03 2.39 34.99%
DY 0.72 0.79 0.65 1.95 2.14 1.72 1.96 -48.67%
P/NAPS 2.84 2.67 2.67 2.88 2.75 2.11 1.96 28.01%

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