[KGB] QoQ Quarter Result on 30-Jun-2022 [#2]

Announcement Date
15-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 63.32%
YoY- 84.43%
Quarter Report
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 308,925 417,398 366,394 312,397 173,328 180,136 106,369 103.69%
PBT 21,017 26,179 18,849 17,504 11,113 13,254 8,770 79.17%
Tax -4,401 -6,809 -2,514 -3,572 -2,599 -2,080 -623 268.60%
NP 16,616 19,370 16,335 13,932 8,514 11,174 8,147 60.89%
-
NP to SH 16,188 17,828 15,706 13,559 8,302 10,964 7,960 60.58%
-
Tax Rate 20.94% 26.01% 13.34% 20.41% 23.39% 15.69% 7.10% -
Total Cost 292,309 398,028 350,059 298,465 164,814 168,962 98,222 107.03%
-
Net Worth 261,060 241,577 221,837 210,198 202,097 194,959 184,826 25.91%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 9,645 - 6,430 - 6,430 - -
Div Payout % - 54.10% - 47.42% - 58.65% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 261,060 241,577 221,837 210,198 202,097 194,959 184,826 25.91%
NOSH 645,246 645,246 645,246 645,246 645,246 645,246 645,246 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.38% 4.64% 4.46% 4.46% 4.91% 6.20% 7.66% -
ROE 6.20% 7.38% 7.08% 6.45% 4.11% 5.62% 4.31% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 48.04 64.91 56.98 48.58 26.96 28.01 16.70 102.39%
EPS 2.52 2.77 2.44 2.11 1.29 1.71 1.25 59.65%
DPS 0.00 1.50 0.00 1.00 0.00 1.00 0.00 -
NAPS 0.406 0.3757 0.345 0.3269 0.3143 0.3032 0.2901 25.14%
Adjusted Per Share Value based on latest NOSH - 645,246
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 46.22 62.46 54.82 46.74 25.94 26.95 15.92 103.64%
EPS 2.42 2.67 2.35 2.03 1.24 1.64 1.19 60.58%
DPS 0.00 1.44 0.00 0.96 0.00 0.96 0.00 -
NAPS 0.3906 0.3615 0.3319 0.3145 0.3024 0.2917 0.2766 25.89%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.47 1.37 1.32 1.19 1.37 1.72 1.76 -
P/RPS 3.06 2.11 2.32 2.45 5.08 6.14 10.54 -56.18%
P/EPS 58.39 49.41 54.04 56.43 106.11 100.87 140.87 -44.43%
EY 1.71 2.02 1.85 1.77 0.94 0.99 0.71 79.77%
DY 0.00 1.09 0.00 0.84 0.00 0.58 0.00 -
P/NAPS 3.62 3.65 3.83 3.64 4.36 5.67 6.07 -29.17%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 27/02/23 17/11/22 15/08/22 24/05/22 25/02/22 30/11/21 -
Price 1.34 1.52 1.30 1.31 1.13 1.43 1.61 -
P/RPS 2.79 2.34 2.28 2.70 4.19 5.10 9.64 -56.27%
P/EPS 53.23 54.82 53.22 62.12 87.52 83.87 128.86 -44.56%
EY 1.88 1.82 1.88 1.61 1.14 1.19 0.78 79.86%
DY 0.00 0.99 0.00 0.76 0.00 0.70 0.00 -
P/NAPS 3.30 4.05 3.77 4.01 3.60 4.72 5.55 -29.31%

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