[KGB] QoQ Quarter Result on 30-Jun-2019 [#2]

Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 5.27%
YoY- 15.89%
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 84,731 111,342 97,034 95,078 76,407 109,765 63,656 20.98%
PBT 4,902 10,161 7,544 7,156 6,504 6,924 5,874 -11.35%
Tax -879 -2,621 -1,328 -2,143 -1,726 -1,903 -1,262 -21.40%
NP 4,023 7,540 6,216 5,013 4,778 5,021 4,612 -8.69%
-
NP to SH 4,055 7,782 6,264 5,098 4,843 5,203 4,646 -8.66%
-
Tax Rate 17.93% 25.79% 17.60% 29.95% 26.54% 27.48% 21.48% -
Total Cost 80,708 103,802 90,818 90,065 71,629 104,744 59,044 23.14%
-
Net Worth 158,614 154,797 152,377 141,714 129,876 116,492 107,078 29.91%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - 2,975 2,241 - 2,521 -
Div Payout % - - - 58.36% 46.28% - 54.27% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 158,614 154,797 152,377 141,714 129,876 116,492 107,078 29.91%
NOSH 311,459 311,459 311,459 307,905 290,840 266,833 254,153 14.50%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.75% 6.77% 6.41% 5.27% 6.25% 4.57% 7.25% -
ROE 2.56% 5.03% 4.11% 3.60% 3.73% 4.47% 4.34% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 27.30 35.88 31.17 31.96 27.27 41.87 25.25 5.33%
EPS 1.30 2.51 2.01 1.71 1.73 1.99 1.84 -20.65%
DPS 0.00 0.00 0.00 1.00 0.80 0.00 1.00 -
NAPS 0.5111 0.4988 0.4895 0.4763 0.4636 0.4444 0.4247 13.12%
Adjusted Per Share Value based on latest NOSH - 307,905
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 13.13 17.26 15.04 14.74 11.84 17.01 9.87 20.93%
EPS 0.63 1.21 0.97 0.79 0.75 0.81 0.72 -8.50%
DPS 0.00 0.00 0.00 0.46 0.35 0.00 0.39 -
NAPS 0.2458 0.2399 0.2362 0.2196 0.2013 0.1805 0.166 29.88%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.90 1.26 1.30 1.25 1.25 1.12 1.02 -
P/RPS 3.30 3.51 4.17 3.91 4.58 2.67 4.04 -12.60%
P/EPS 68.88 50.25 64.60 72.95 72.31 56.43 55.35 15.68%
EY 1.45 1.99 1.55 1.37 1.38 1.77 1.81 -13.73%
DY 0.00 0.00 0.00 0.80 0.64 0.00 0.98 -
P/NAPS 1.76 2.53 2.66 2.62 2.70 2.52 2.40 -18.66%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/05/20 26/02/20 19/11/19 22/08/19 23/05/19 26/02/19 23/11/18 -
Price 1.08 1.26 1.39 1.27 1.24 1.28 1.17 -
P/RPS 3.96 3.51 4.46 3.97 4.55 3.06 4.63 -9.88%
P/EPS 82.66 50.25 69.08 74.12 71.73 64.49 63.49 19.21%
EY 1.21 1.99 1.45 1.35 1.39 1.55 1.57 -15.92%
DY 0.00 0.00 0.00 0.79 0.65 0.00 0.85 -
P/NAPS 2.11 2.53 2.84 2.67 2.67 2.88 2.75 -16.17%

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