[KGB] QoQ Quarter Result on 30-Sep-2019 [#3]

Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 22.87%
YoY- 34.83%
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 77,333 84,731 111,342 97,034 95,078 76,407 109,765 -20.83%
PBT 1,198 4,902 10,161 7,544 7,156 6,504 6,924 -68.98%
Tax -558 -879 -2,621 -1,328 -2,143 -1,726 -1,903 -55.89%
NP 640 4,023 7,540 6,216 5,013 4,778 5,021 -74.70%
-
NP to SH 623 4,055 7,782 6,264 5,098 4,843 5,203 -75.73%
-
Tax Rate 46.58% 17.93% 25.79% 17.60% 29.95% 26.54% 27.48% -
Total Cost 76,693 80,708 103,802 90,818 90,065 71,629 104,744 -18.77%
-
Net Worth 158,802 158,614 154,797 152,377 141,714 129,876 116,492 22.96%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - 2,975 2,241 - -
Div Payout % - - - - 58.36% 46.28% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 158,802 158,614 154,797 152,377 141,714 129,876 116,492 22.96%
NOSH 322,396 311,459 311,459 311,459 307,905 290,840 266,833 13.45%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.83% 4.75% 6.77% 6.41% 5.27% 6.25% 4.57% -
ROE 0.39% 2.56% 5.03% 4.11% 3.60% 3.73% 4.47% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.19 27.30 35.88 31.17 31.96 27.27 41.87 -30.65%
EPS 0.20 1.30 2.51 2.01 1.71 1.73 1.99 -78.41%
DPS 0.00 0.00 0.00 0.00 1.00 0.80 0.00 -
NAPS 0.4967 0.5111 0.4988 0.4895 0.4763 0.4636 0.4444 7.70%
Adjusted Per Share Value based on latest NOSH - 311,459
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.99 13.13 17.26 15.04 14.74 11.84 17.01 -20.81%
EPS 0.10 0.63 1.21 0.97 0.79 0.75 0.81 -75.23%
DPS 0.00 0.00 0.00 0.00 0.46 0.35 0.00 -
NAPS 0.2461 0.2458 0.2399 0.2362 0.2196 0.2013 0.1805 22.98%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.01 0.90 1.26 1.30 1.25 1.25 1.12 -
P/RPS 4.18 3.30 3.51 4.17 3.91 4.58 2.67 34.86%
P/EPS 518.32 68.88 50.25 64.60 72.95 72.31 56.43 339.18%
EY 0.19 1.45 1.99 1.55 1.37 1.38 1.77 -77.44%
DY 0.00 0.00 0.00 0.00 0.80 0.64 0.00 -
P/NAPS 2.03 1.76 2.53 2.66 2.62 2.70 2.52 -13.43%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 29/05/20 26/02/20 19/11/19 22/08/19 23/05/19 26/02/19 -
Price 1.10 1.08 1.26 1.39 1.27 1.24 1.28 -
P/RPS 4.55 3.96 3.51 4.46 3.97 4.55 3.06 30.30%
P/EPS 564.50 82.66 50.25 69.08 74.12 71.73 64.49 325.29%
EY 0.18 1.21 1.99 1.45 1.35 1.39 1.55 -76.22%
DY 0.00 0.00 0.00 0.00 0.79 0.65 0.00 -
P/NAPS 2.21 2.11 2.53 2.84 2.67 2.67 2.88 -16.19%

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
1 person likes this. Showing 0 of 0 comments

Post a Comment