[KGB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -73.91%
YoY- 49.75%
Quarter Report
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,269,517 852,119 485,725 173,328 517,714 337,578 231,209 210.27%
PBT 73,645 47,466 28,617 11,113 38,488 25,234 16,464 170.74%
Tax -15,494 -8,685 -6,171 -2,599 -5,934 -3,854 -3,231 183.55%
NP 58,151 38,781 22,446 8,514 32,554 21,380 13,233 167.56%
-
NP to SH 55,395 37,567 21,861 8,302 31,820 20,856 12,896 163.54%
-
Tax Rate 21.04% 18.30% 21.56% 23.39% 15.42% 15.27% 19.62% -
Total Cost 1,211,366 813,338 463,279 164,814 485,160 316,198 217,976 212.76%
-
Net Worth 241,577 221,837 210,198 202,097 194,959 184,826 178,659 22.21%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 16,075 6,430 6,430 - 9,645 3,185 1,607 362.31%
Div Payout % 29.02% 17.12% 29.41% - 30.31% 15.27% 12.47% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 241,577 221,837 210,198 202,097 194,959 184,826 178,659 22.21%
NOSH 645,246 645,246 645,246 645,246 645,246 645,246 322,623 58.53%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.58% 4.55% 4.62% 4.91% 6.29% 6.33% 5.72% -
ROE 22.93% 16.93% 10.40% 4.11% 16.32% 11.28% 7.22% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 197.43 132.52 75.54 26.96 80.51 52.99 71.91 95.71%
EPS 8.61 5.84 3.40 1.29 6.60 4.32 4.01 66.20%
DPS 2.50 1.00 1.00 0.00 1.50 0.50 0.50 191.54%
NAPS 0.3757 0.345 0.3269 0.3143 0.3032 0.2901 0.5557 -22.91%
Adjusted Per Share Value based on latest NOSH - 645,246
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 186.89 125.44 71.50 25.52 76.21 49.70 34.04 210.25%
EPS 8.15 5.53 3.22 1.22 4.68 3.07 1.90 163.29%
DPS 2.37 0.95 0.95 0.00 1.42 0.47 0.24 358.36%
NAPS 0.3556 0.3266 0.3094 0.2975 0.287 0.2721 0.263 22.20%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.37 1.32 1.19 1.37 1.72 1.76 2.15 -
P/RPS 0.69 1.00 1.58 5.08 2.14 3.32 2.99 -62.27%
P/EPS 15.90 22.59 35.00 106.11 34.76 53.76 53.60 -55.42%
EY 6.29 4.43 2.86 0.94 2.88 1.86 1.87 123.99%
DY 1.82 0.76 0.84 0.00 0.87 0.28 0.23 295.60%
P/NAPS 3.65 3.83 3.64 4.36 5.67 6.07 3.87 -3.81%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 17/11/22 15/08/22 24/05/22 25/02/22 30/11/21 24/08/21 -
Price 1.52 1.30 1.31 1.13 1.43 1.61 1.27 -
P/RPS 0.77 0.98 1.73 4.19 1.78 3.04 1.77 -42.49%
P/EPS 17.64 22.25 38.53 87.52 28.90 49.18 31.66 -32.21%
EY 5.67 4.49 2.60 1.14 3.46 2.03 3.16 47.50%
DY 1.64 0.77 0.76 0.00 1.05 0.31 0.39 159.84%
P/NAPS 4.05 3.77 4.01 3.60 4.72 5.55 2.29 46.09%

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