[KGB] QoQ Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 8.27%
YoY- 62.28%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 173,328 180,136 106,369 126,389 104,820 129,492 98,258 46.04%
PBT 11,113 13,254 8,770 9,726 6,738 6,798 7,163 34.05%
Tax -2,599 -2,080 -623 -2,202 -1,029 781 -2,187 12.20%
NP 8,514 11,174 8,147 7,524 5,709 7,579 4,976 43.10%
-
NP to SH 8,302 10,964 7,960 7,352 5,544 7,527 4,905 42.06%
-
Tax Rate 23.39% 15.69% 7.10% 22.64% 15.27% -11.49% 30.53% -
Total Cost 164,814 168,962 98,222 118,865 99,111 121,913 93,282 46.20%
-
Net Worth 202,097 194,959 184,826 178,659 174,448 164,454 161,270 16.25%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 6,430 - 1,607 - - 1,606 -
Div Payout % - 58.65% - 21.87% - - 32.76% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 202,097 194,959 184,826 178,659 174,448 164,454 161,270 16.25%
NOSH 645,246 645,246 645,246 322,623 322,623 322,623 322,623 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.91% 6.20% 7.66% 5.95% 5.45% 5.85% 5.06% -
ROE 4.11% 5.62% 4.31% 4.12% 3.18% 4.58% 3.04% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 26.96 28.01 16.70 39.31 32.60 41.04 30.57 -8.04%
EPS 1.29 1.71 1.25 2.29 1.72 2.39 1.53 -10.76%
DPS 0.00 1.00 0.00 0.50 0.00 0.00 0.50 -
NAPS 0.3143 0.3032 0.2901 0.5557 0.5426 0.5212 0.5018 -26.81%
Adjusted Per Share Value based on latest NOSH - 645,246
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 26.86 27.92 16.49 19.59 16.24 20.07 15.23 46.02%
EPS 1.29 1.70 1.23 1.14 0.86 1.17 0.76 42.33%
DPS 0.00 1.00 0.00 0.25 0.00 0.00 0.25 -
NAPS 0.3132 0.3021 0.2864 0.2769 0.2704 0.2549 0.2499 16.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.37 1.72 1.76 2.15 1.98 1.69 1.22 -
P/RPS 5.08 6.14 10.54 5.47 6.07 4.12 3.99 17.48%
P/EPS 106.11 100.87 140.87 94.02 114.82 70.84 79.94 20.80%
EY 0.94 0.99 0.71 1.06 0.87 1.41 1.25 -17.31%
DY 0.00 0.58 0.00 0.23 0.00 0.00 0.41 -
P/NAPS 4.36 5.67 6.07 3.87 3.65 3.24 2.43 47.70%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 25/02/22 30/11/21 24/08/21 25/05/21 26/02/21 24/11/20 -
Price 1.13 1.43 1.61 1.27 2.01 2.36 1.70 -
P/RPS 4.19 5.10 9.64 3.23 6.17 5.75 5.56 -17.20%
P/EPS 87.52 83.87 128.86 55.54 116.56 98.93 111.39 -14.86%
EY 1.14 1.19 0.78 1.80 0.86 1.01 0.90 17.08%
DY 0.00 0.70 0.00 0.39 0.00 0.00 0.29 -
P/NAPS 3.60 4.72 5.55 2.29 3.70 4.53 3.39 4.09%

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