[KGB] QoQ Quarter Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.23%
YoY- 49.57%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 98,258 77,333 84,731 111,342 97,034 95,078 76,407 18.20%
PBT 7,163 1,198 4,902 10,161 7,544 7,156 6,504 6.62%
Tax -2,187 -558 -879 -2,621 -1,328 -2,143 -1,726 17.04%
NP 4,976 640 4,023 7,540 6,216 5,013 4,778 2.73%
-
NP to SH 4,905 623 4,055 7,782 6,264 5,098 4,843 0.84%
-
Tax Rate 30.53% 46.58% 17.93% 25.79% 17.60% 29.95% 26.54% -
Total Cost 93,282 76,693 80,708 103,802 90,818 90,065 71,629 19.19%
-
Net Worth 161,270 158,802 158,614 154,797 152,377 141,714 129,876 15.48%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,606 - - - - 2,975 2,241 -19.86%
Div Payout % 32.76% - - - - 58.36% 46.28% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 161,270 158,802 158,614 154,797 152,377 141,714 129,876 15.48%
NOSH 322,623 322,396 311,459 311,459 311,459 307,905 290,840 7.13%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.06% 0.83% 4.75% 6.77% 6.41% 5.27% 6.25% -
ROE 3.04% 0.39% 2.56% 5.03% 4.11% 3.60% 3.73% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 30.57 24.19 27.30 35.88 31.17 31.96 27.27 7.89%
EPS 1.53 0.20 1.30 2.51 2.01 1.71 1.73 -7.84%
DPS 0.50 0.00 0.00 0.00 0.00 1.00 0.80 -26.83%
NAPS 0.5018 0.4967 0.5111 0.4988 0.4895 0.4763 0.4636 5.40%
Adjusted Per Share Value based on latest NOSH - 311,459
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.23 11.99 13.13 17.26 15.04 14.74 11.84 18.22%
EPS 0.76 0.10 0.63 1.21 0.97 0.79 0.75 0.88%
DPS 0.25 0.00 0.00 0.00 0.00 0.46 0.35 -20.04%
NAPS 0.2499 0.2461 0.2458 0.2399 0.2362 0.2196 0.2013 15.46%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.22 1.01 0.90 1.26 1.30 1.25 1.25 -
P/RPS 3.99 4.18 3.30 3.51 4.17 3.91 4.58 -8.76%
P/EPS 79.94 518.32 68.88 50.25 64.60 72.95 72.31 6.89%
EY 1.25 0.19 1.45 1.99 1.55 1.37 1.38 -6.36%
DY 0.41 0.00 0.00 0.00 0.00 0.80 0.64 -25.62%
P/NAPS 2.43 2.03 1.76 2.53 2.66 2.62 2.70 -6.76%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 29/05/20 26/02/20 19/11/19 22/08/19 23/05/19 -
Price 1.70 1.10 1.08 1.26 1.39 1.27 1.24 -
P/RPS 5.56 4.55 3.96 3.51 4.46 3.97 4.55 14.25%
P/EPS 111.39 564.50 82.66 50.25 69.08 74.12 71.73 33.99%
EY 0.90 0.18 1.21 1.99 1.45 1.35 1.39 -25.09%
DY 0.29 0.00 0.00 0.00 0.00 0.79 0.65 -41.52%
P/NAPS 3.39 2.21 2.11 2.53 2.84 2.67 2.67 17.20%

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