[KGB] QoQ Quarter Result on 31-Mar-2018 [#1]

Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -8.6%
YoY- 103.58%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 109,765 63,656 89,229 86,548 104,069 87,226 69,622 35.34%
PBT 6,924 5,874 5,229 6,432 7,417 4,469 2,656 89.08%
Tax -1,903 -1,262 -892 -2,238 -2,919 -1,232 -341 213.63%
NP 5,021 4,612 4,337 4,194 4,498 3,237 2,315 67.31%
-
NP to SH 5,203 4,646 4,399 4,210 4,606 3,248 2,336 70.30%
-
Tax Rate 27.48% 21.48% 17.06% 34.79% 39.36% 27.57% 12.84% -
Total Cost 104,744 59,044 84,892 82,354 99,571 83,989 67,307 34.18%
-
Net Worth 116,492 107,078 101,045 89,907 80,120 75,799 73,901 35.33%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 2,521 - 3,455 - - - -
Div Payout % - 54.27% - 82.07% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 116,492 107,078 101,045 89,907 80,120 75,799 73,901 35.33%
NOSH 266,833 254,153 245,434 245,434 229,834 229,834 229,834 10.43%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.57% 7.25% 4.86% 4.85% 4.32% 3.71% 3.33% -
ROE 4.47% 4.34% 4.35% 4.68% 5.75% 4.28% 3.16% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.87 25.25 36.36 37.57 45.28 37.95 30.49 23.47%
EPS 1.99 1.84 1.79 1.83 2.00 1.41 1.02 55.94%
DPS 0.00 1.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.4444 0.4247 0.4117 0.3903 0.3486 0.3298 0.3236 23.47%
Adjusted Per Share Value based on latest NOSH - 245,434
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.01 9.87 13.83 13.41 16.13 13.52 10.79 35.34%
EPS 0.81 0.72 0.68 0.65 0.71 0.50 0.36 71.45%
DPS 0.00 0.39 0.00 0.54 0.00 0.00 0.00 -
NAPS 0.1805 0.166 0.1566 0.1393 0.1242 0.1175 0.1145 35.33%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.12 1.02 0.805 0.69 0.83 0.605 0.665 -
P/RPS 2.67 4.04 2.21 1.84 1.83 1.59 2.18 14.43%
P/EPS 56.43 55.35 44.91 37.75 41.42 42.81 65.01 -8.98%
EY 1.77 1.81 2.23 2.65 2.41 2.34 1.54 9.69%
DY 0.00 0.98 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 2.52 2.40 1.96 1.77 2.38 1.83 2.06 14.33%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 28/08/18 21/05/18 26/02/18 27/11/17 24/08/17 -
Price 1.28 1.17 0.87 0.765 0.865 0.765 0.665 -
P/RPS 3.06 4.63 2.39 2.04 1.91 2.02 2.18 25.28%
P/EPS 64.49 63.49 48.54 41.86 43.16 54.13 65.01 -0.53%
EY 1.55 1.57 2.06 2.39 2.32 1.85 1.54 0.43%
DY 0.00 0.85 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 2.88 2.75 2.11 1.96 2.48 2.32 2.06 24.95%

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