[KGB] QoQ Quarter Result on 31-Mar-2017 [#1]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -56.46%
YoY- 704.67%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 104,069 87,226 69,622 56,503 109,199 61,175 94,489 6.63%
PBT 7,417 4,469 2,656 2,401 5,747 2,074 1,917 145.84%
Tax -2,919 -1,232 -341 -365 -1,046 -57 -84 958.02%
NP 4,498 3,237 2,315 2,036 4,701 2,017 1,833 81.63%
-
NP to SH 4,606 3,248 2,336 2,068 4,750 2,020 1,839 84.12%
-
Tax Rate 39.36% 27.57% 12.84% 15.20% 18.20% 2.75% 4.38% -
Total Cost 99,571 83,989 67,307 54,467 104,498 59,158 92,656 4.90%
-
Net Worth 80,120 75,799 73,901 69,889 65,946 61,236 60,886 20.02%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - 2,223 - - - -
Div Payout % - - - 107.53% - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 80,120 75,799 73,901 69,889 65,946 61,236 60,886 20.02%
NOSH 229,834 229,834 229,834 222,365 222,375 219,565 221,566 2.46%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.32% 3.71% 3.33% 3.60% 4.30% 3.30% 1.94% -
ROE 5.75% 4.28% 3.16% 2.96% 7.20% 3.30% 3.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 45.28 37.95 30.49 25.41 49.58 27.86 42.65 4.05%
EPS 2.00 1.41 1.02 0.93 0.92 0.92 0.83 79.44%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.3486 0.3298 0.3236 0.3143 0.2994 0.2789 0.2748 17.13%
Adjusted Per Share Value based on latest NOSH - 222,365
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.13 13.52 10.79 8.76 16.92 9.48 14.64 6.65%
EPS 0.71 0.50 0.36 0.32 0.74 0.31 0.29 81.35%
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.1242 0.1175 0.1145 0.1083 0.1022 0.0949 0.0944 20.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.83 0.605 0.665 0.585 0.285 0.285 0.26 -
P/RPS 1.83 1.59 2.18 2.30 0.57 1.02 0.61 107.59%
P/EPS 41.42 42.81 65.01 62.90 13.22 30.98 31.33 20.39%
EY 2.41 2.34 1.54 1.59 7.57 3.23 3.19 -17.00%
DY 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
P/NAPS 2.38 1.83 2.06 1.86 0.95 1.02 0.95 84.15%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 24/08/17 29/05/17 22/02/17 24/11/16 25/08/16 -
Price 0.865 0.765 0.665 0.62 0.43 0.25 0.32 -
P/RPS 1.91 2.02 2.18 2.44 0.87 0.90 0.75 86.16%
P/EPS 43.16 54.13 65.01 66.67 19.94 27.17 38.55 7.79%
EY 2.32 1.85 1.54 1.50 5.02 3.68 2.59 -7.05%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 2.48 2.32 2.06 1.97 1.44 0.90 1.16 65.72%

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