[KGB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 47.46%
YoY- 74.09%
Quarter Report
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,135,662 733,838 308,925 1,269,517 852,119 485,725 173,328 249.74%
PBT 86,107 46,965 21,017 73,645 47,466 28,617 11,113 291.07%
Tax -17,178 -10,045 -4,401 -15,494 -8,685 -6,171 -2,599 251.78%
NP 68,929 36,920 16,616 58,151 38,781 22,446 8,514 302.67%
-
NP to SH 66,920 35,252 16,188 55,395 37,567 21,861 8,302 301.51%
-
Tax Rate 19.95% 21.39% 20.94% 21.04% 18.30% 21.56% 23.39% -
Total Cost 1,066,733 696,918 292,309 1,211,366 813,338 463,279 164,814 246.90%
-
Net Worth 305,949 273,213 261,060 241,577 221,837 210,198 202,097 31.81%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 9,669 9,645 - 16,075 6,430 6,430 - -
Div Payout % 14.45% 27.36% - 29.02% 17.12% 29.41% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 305,949 273,213 261,060 241,577 221,837 210,198 202,097 31.81%
NOSH 647,023 645,246 645,246 645,246 645,246 645,246 645,246 0.18%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.07% 5.03% 5.38% 4.58% 4.55% 4.62% 4.91% -
ROE 21.87% 12.90% 6.20% 22.93% 16.93% 10.40% 4.11% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 176.17 114.13 48.04 197.43 132.52 75.54 26.96 249.12%
EPS 10.39 5.48 2.52 8.61 5.84 3.40 1.29 301.29%
DPS 1.50 1.50 0.00 2.50 1.00 1.00 0.00 -
NAPS 0.4746 0.4249 0.406 0.3757 0.345 0.3269 0.3143 31.58%
Adjusted Per Share Value based on latest NOSH - 645,246
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 167.92 108.50 45.68 187.71 125.99 71.82 25.63 249.73%
EPS 9.89 5.21 2.39 8.19 5.55 3.23 1.23 300.84%
DPS 1.43 1.43 0.00 2.38 0.95 0.95 0.00 -
NAPS 0.4524 0.404 0.386 0.3572 0.328 0.3108 0.2988 31.82%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.50 1.49 1.47 1.37 1.32 1.19 1.37 -
P/RPS 0.85 1.31 3.06 0.69 1.00 1.58 5.08 -69.60%
P/EPS 14.45 27.18 58.39 15.90 22.59 35.00 106.11 -73.49%
EY 6.92 3.68 1.71 6.29 4.43 2.86 0.94 277.97%
DY 1.00 1.01 0.00 1.82 0.76 0.84 0.00 -
P/NAPS 3.16 3.51 3.62 3.65 3.83 3.64 4.36 -19.29%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 18/08/23 19/05/23 27/02/23 17/11/22 15/08/22 24/05/22 -
Price 1.58 1.46 1.34 1.52 1.30 1.31 1.13 -
P/RPS 0.90 1.28 2.79 0.77 0.98 1.73 4.19 -64.10%
P/EPS 15.22 26.63 53.23 17.64 22.25 38.53 87.52 -68.81%
EY 6.57 3.76 1.88 5.67 4.49 2.60 1.14 221.10%
DY 0.95 1.03 0.00 1.64 0.77 0.76 0.00 -
P/NAPS 3.33 3.44 3.30 4.05 3.77 4.01 3.60 -5.06%

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