[KGB] QoQ Quarter Result on 31-Dec-2016 [#4]

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 135.15%
YoY- 166.14%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 87,226 69,622 56,503 109,199 61,175 94,489 78,481 7.29%
PBT 4,469 2,656 2,401 5,747 2,074 1,917 333 463.84%
Tax -1,232 -341 -365 -1,046 -57 -84 -57 674.48%
NP 3,237 2,315 2,036 4,701 2,017 1,833 276 415.43%
-
NP to SH 3,248 2,336 2,068 4,750 2,020 1,839 257 441.73%
-
Tax Rate 27.57% 12.84% 15.20% 18.20% 2.75% 4.38% 17.12% -
Total Cost 83,989 67,307 54,467 104,498 59,158 92,656 78,205 4.86%
-
Net Worth 75,799 73,901 69,889 65,946 61,236 60,886 57,011 20.89%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - 2,223 - - - 1,070 -
Div Payout % - - 107.53% - - - 416.67% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 75,799 73,901 69,889 65,946 61,236 60,886 57,011 20.89%
NOSH 229,834 229,834 222,365 222,375 219,565 221,566 214,166 4.81%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.71% 3.33% 3.60% 4.30% 3.30% 1.94% 0.35% -
ROE 4.28% 3.16% 2.96% 7.20% 3.30% 3.02% 0.45% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.95 30.49 25.41 49.58 27.86 42.65 36.64 2.36%
EPS 1.41 1.02 0.93 0.92 0.92 0.83 0.12 416.06%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.50 -
NAPS 0.3298 0.3236 0.3143 0.2994 0.2789 0.2748 0.2662 15.33%
Adjusted Per Share Value based on latest NOSH - 222,375
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.52 10.79 8.76 16.92 9.48 14.64 12.16 7.31%
EPS 0.50 0.36 0.32 0.74 0.31 0.29 0.04 437.78%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.17 -
NAPS 0.1175 0.1145 0.1083 0.1022 0.0949 0.0944 0.0884 20.86%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.605 0.665 0.585 0.285 0.285 0.26 0.26 -
P/RPS 1.59 2.18 2.30 0.57 1.02 0.61 0.71 71.08%
P/EPS 42.81 65.01 62.90 13.22 30.98 31.33 216.67 -66.04%
EY 2.34 1.54 1.59 7.57 3.23 3.19 0.46 195.48%
DY 0.00 0.00 1.71 0.00 0.00 0.00 1.92 -
P/NAPS 1.83 2.06 1.86 0.95 1.02 0.95 0.98 51.58%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 24/08/17 29/05/17 22/02/17 24/11/16 25/08/16 25/05/16 -
Price 0.765 0.665 0.62 0.43 0.25 0.32 0.255 -
P/RPS 2.02 2.18 2.44 0.87 0.90 0.75 0.70 102.56%
P/EPS 54.13 65.01 66.67 19.94 27.17 38.55 212.50 -59.78%
EY 1.85 1.54 1.50 5.02 3.68 2.59 0.47 149.08%
DY 0.00 0.00 1.61 0.00 0.00 0.00 1.96 -
P/NAPS 2.32 2.06 1.97 1.44 0.90 1.16 0.96 79.98%

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