[KGB] QoQ Quarter Result on 31-Dec-2021 [#4]

Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 37.74%
YoY- 45.66%
Quarter Report
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 366,394 312,397 173,328 180,136 106,369 126,389 104,820 130.14%
PBT 18,849 17,504 11,113 13,254 8,770 9,726 6,738 98.41%
Tax -2,514 -3,572 -2,599 -2,080 -623 -2,202 -1,029 81.29%
NP 16,335 13,932 8,514 11,174 8,147 7,524 5,709 101.41%
-
NP to SH 15,706 13,559 8,302 10,964 7,960 7,352 5,544 100.08%
-
Tax Rate 13.34% 20.41% 23.39% 15.69% 7.10% 22.64% 15.27% -
Total Cost 350,059 298,465 164,814 168,962 98,222 118,865 99,111 131.74%
-
Net Worth 221,837 210,198 202,097 194,959 184,826 178,659 174,448 17.35%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 6,430 - 6,430 - 1,607 - -
Div Payout % - 47.42% - 58.65% - 21.87% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 221,837 210,198 202,097 194,959 184,826 178,659 174,448 17.35%
NOSH 645,246 645,246 645,246 645,246 645,246 322,623 322,623 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.46% 4.46% 4.91% 6.20% 7.66% 5.95% 5.45% -
ROE 7.08% 6.45% 4.11% 5.62% 4.31% 4.12% 3.18% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 56.98 48.58 26.96 28.01 16.70 39.31 32.60 45.05%
EPS 2.44 2.11 1.29 1.71 1.25 2.29 1.72 26.22%
DPS 0.00 1.00 0.00 1.00 0.00 0.50 0.00 -
NAPS 0.345 0.3269 0.3143 0.3032 0.2901 0.5557 0.5426 -26.03%
Adjusted Per Share Value based on latest NOSH - 645,246
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 54.17 46.19 25.63 26.63 15.73 18.69 15.50 130.11%
EPS 2.32 2.00 1.23 1.62 1.18 1.09 0.82 99.91%
DPS 0.00 0.95 0.00 0.95 0.00 0.24 0.00 -
NAPS 0.328 0.3108 0.2988 0.2883 0.2733 0.2642 0.2579 17.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.32 1.19 1.37 1.72 1.76 2.15 1.98 -
P/RPS 2.32 2.45 5.08 6.14 10.54 5.47 6.07 -47.30%
P/EPS 54.04 56.43 106.11 100.87 140.87 94.02 114.82 -39.46%
EY 1.85 1.77 0.94 0.99 0.71 1.06 0.87 65.28%
DY 0.00 0.84 0.00 0.58 0.00 0.23 0.00 -
P/NAPS 3.83 3.64 4.36 5.67 6.07 3.87 3.65 3.25%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 15/08/22 24/05/22 25/02/22 30/11/21 24/08/21 25/05/21 -
Price 1.30 1.31 1.13 1.43 1.61 1.27 2.01 -
P/RPS 2.28 2.70 4.19 5.10 9.64 3.23 6.17 -48.47%
P/EPS 53.22 62.12 87.52 83.87 128.86 55.54 116.56 -40.67%
EY 1.88 1.61 1.14 1.19 0.78 1.80 0.86 68.35%
DY 0.00 0.76 0.00 0.70 0.00 0.39 0.00 -
P/NAPS 3.77 4.01 3.60 4.72 5.55 2.29 3.70 1.25%

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