[KGB] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 39.04%
YoY- 60.79%
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 89,229 86,548 104,069 87,226 69,622 56,503 109,199 -12.62%
PBT 5,229 6,432 7,417 4,469 2,656 2,401 5,747 -6.11%
Tax -892 -2,238 -2,919 -1,232 -341 -365 -1,046 -10.09%
NP 4,337 4,194 4,498 3,237 2,315 2,036 4,701 -5.24%
-
NP to SH 4,399 4,210 4,606 3,248 2,336 2,068 4,750 -5.00%
-
Tax Rate 17.06% 34.79% 39.36% 27.57% 12.84% 15.20% 18.20% -
Total Cost 84,892 82,354 99,571 83,989 67,307 54,467 104,498 -12.96%
-
Net Worth 101,045 89,907 80,120 75,799 73,901 69,889 65,946 33.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 3,455 - - - 2,223 - -
Div Payout % - 82.07% - - - 107.53% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 101,045 89,907 80,120 75,799 73,901 69,889 65,946 33.01%
NOSH 245,434 245,434 229,834 229,834 229,834 222,365 222,375 6.81%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.86% 4.85% 4.32% 3.71% 3.33% 3.60% 4.30% -
ROE 4.35% 4.68% 5.75% 4.28% 3.16% 2.96% 7.20% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.36 37.57 45.28 37.95 30.49 25.41 49.58 -18.72%
EPS 1.79 1.83 2.00 1.41 1.02 0.93 0.92 56.04%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.4117 0.3903 0.3486 0.3298 0.3236 0.3143 0.2994 23.72%
Adjusted Per Share Value based on latest NOSH - 229,834
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.83 13.41 16.13 13.52 10.79 8.76 16.92 -12.61%
EPS 0.68 0.65 0.71 0.50 0.36 0.32 0.74 -5.49%
DPS 0.00 0.54 0.00 0.00 0.00 0.34 0.00 -
NAPS 0.1566 0.1393 0.1242 0.1175 0.1145 0.1083 0.1022 33.01%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.805 0.69 0.83 0.605 0.665 0.585 0.285 -
P/RPS 2.21 1.84 1.83 1.59 2.18 2.30 0.57 147.41%
P/EPS 44.91 37.75 41.42 42.81 65.01 62.90 13.22 126.48%
EY 2.23 2.65 2.41 2.34 1.54 1.59 7.57 -55.82%
DY 0.00 2.17 0.00 0.00 0.00 1.71 0.00 -
P/NAPS 1.96 1.77 2.38 1.83 2.06 1.86 0.95 62.27%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 21/05/18 26/02/18 27/11/17 24/08/17 29/05/17 22/02/17 -
Price 0.87 0.765 0.865 0.765 0.665 0.62 0.43 -
P/RPS 2.39 2.04 1.91 2.02 2.18 2.44 0.87 96.51%
P/EPS 48.54 41.86 43.16 54.13 65.01 66.67 19.94 81.25%
EY 2.06 2.39 2.32 1.85 1.54 1.50 5.02 -44.86%
DY 0.00 1.96 0.00 0.00 0.00 1.61 0.00 -
P/NAPS 2.11 1.96 2.48 2.32 2.06 1.97 1.44 29.09%

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