[KGB] QoQ Quarter Result on 31-Dec-2022 [#4]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 13.51%
YoY- 62.6%
Quarter Report
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 401,824 424,913 308,925 417,398 366,394 312,397 173,328 75.07%
PBT 39,142 25,948 21,017 26,179 18,849 17,504 11,113 131.31%
Tax -7,133 -5,644 -4,401 -6,809 -2,514 -3,572 -2,599 95.90%
NP 32,009 20,304 16,616 19,370 16,335 13,932 8,514 141.58%
-
NP to SH 31,668 19,064 16,188 17,828 15,706 13,559 8,302 143.93%
-
Tax Rate 18.22% 21.75% 20.94% 26.01% 13.34% 20.41% 23.39% -
Total Cost 369,815 404,609 292,309 398,028 350,059 298,465 164,814 71.30%
-
Net Worth 305,949 273,213 261,060 241,577 221,837 210,198 202,097 31.81%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 9,645 - 9,645 - 6,430 - -
Div Payout % - 50.59% - 54.10% - 47.42% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 305,949 273,213 261,060 241,577 221,837 210,198 202,097 31.81%
NOSH 647,023 645,246 645,246 645,246 645,246 645,246 645,246 0.18%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.97% 4.78% 5.38% 4.64% 4.46% 4.46% 4.91% -
ROE 10.35% 6.98% 6.20% 7.38% 7.08% 6.45% 4.11% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 62.33 66.08 48.04 64.91 56.98 48.58 26.96 74.75%
EPS 4.91 2.96 2.52 2.77 2.44 2.11 1.29 143.57%
DPS 0.00 1.50 0.00 1.50 0.00 1.00 0.00 -
NAPS 0.4746 0.4249 0.406 0.3757 0.345 0.3269 0.3143 31.58%
Adjusted Per Share Value based on latest NOSH - 645,246
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 60.01 63.46 46.13 62.33 54.72 46.65 25.88 75.09%
EPS 4.73 2.85 2.42 2.66 2.35 2.02 1.24 143.93%
DPS 0.00 1.44 0.00 1.44 0.00 0.96 0.00 -
NAPS 0.4569 0.408 0.3899 0.3608 0.3313 0.3139 0.3018 31.81%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.50 1.49 1.47 1.37 1.32 1.19 1.37 -
P/RPS 2.41 2.25 3.06 2.11 2.32 2.45 5.08 -39.14%
P/EPS 30.53 50.26 58.39 49.41 54.04 56.43 106.11 -56.38%
EY 3.27 1.99 1.71 2.02 1.85 1.77 0.94 129.41%
DY 0.00 1.01 0.00 1.09 0.00 0.84 0.00 -
P/NAPS 3.16 3.51 3.62 3.65 3.83 3.64 4.36 -19.29%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 18/08/23 19/05/23 27/02/23 17/11/22 15/08/22 24/05/22 -
Price 1.58 1.46 1.34 1.52 1.30 1.31 1.13 -
P/RPS 2.53 2.21 2.79 2.34 2.28 2.70 4.19 -28.53%
P/EPS 32.16 49.24 53.23 54.82 53.22 62.12 87.52 -48.66%
EY 3.11 2.03 1.88 1.82 1.88 1.61 1.14 95.12%
DY 0.00 1.03 0.00 0.99 0.00 0.76 0.00 -
P/NAPS 3.33 3.44 3.30 4.05 3.77 4.01 3.60 -5.06%

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