[KGB] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -6.92%
YoY- 15.04%
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 111,342 97,034 95,078 76,407 109,765 63,656 89,229 15.85%
PBT 10,161 7,544 7,156 6,504 6,924 5,874 5,229 55.53%
Tax -2,621 -1,328 -2,143 -1,726 -1,903 -1,262 -892 104.74%
NP 7,540 6,216 5,013 4,778 5,021 4,612 4,337 44.43%
-
NP to SH 7,782 6,264 5,098 4,843 5,203 4,646 4,399 46.11%
-
Tax Rate 25.79% 17.60% 29.95% 26.54% 27.48% 21.48% 17.06% -
Total Cost 103,802 90,818 90,065 71,629 104,744 59,044 84,892 14.30%
-
Net Worth 154,797 152,377 141,714 129,876 116,492 107,078 101,045 32.78%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 2,975 2,241 - 2,521 - -
Div Payout % - - 58.36% 46.28% - 54.27% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 154,797 152,377 141,714 129,876 116,492 107,078 101,045 32.78%
NOSH 311,459 311,459 307,905 290,840 266,833 254,153 245,434 17.16%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.77% 6.41% 5.27% 6.25% 4.57% 7.25% 4.86% -
ROE 5.03% 4.11% 3.60% 3.73% 4.47% 4.34% 4.35% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 35.88 31.17 31.96 27.27 41.87 25.25 36.36 -0.87%
EPS 2.51 2.01 1.71 1.73 1.99 1.84 1.79 25.20%
DPS 0.00 0.00 1.00 0.80 0.00 1.00 0.00 -
NAPS 0.4988 0.4895 0.4763 0.4636 0.4444 0.4247 0.4117 13.60%
Adjusted Per Share Value based on latest NOSH - 290,840
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.26 15.04 14.74 11.84 17.01 9.87 13.83 15.86%
EPS 1.21 0.97 0.79 0.75 0.81 0.72 0.68 46.68%
DPS 0.00 0.00 0.46 0.35 0.00 0.39 0.00 -
NAPS 0.2399 0.2362 0.2196 0.2013 0.1805 0.166 0.1566 32.78%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.26 1.30 1.25 1.25 1.12 1.02 0.805 -
P/RPS 3.51 4.17 3.91 4.58 2.67 4.04 2.21 36.01%
P/EPS 50.25 64.60 72.95 72.31 56.43 55.35 44.91 7.75%
EY 1.99 1.55 1.37 1.38 1.77 1.81 2.23 -7.29%
DY 0.00 0.00 0.80 0.64 0.00 0.98 0.00 -
P/NAPS 2.53 2.66 2.62 2.70 2.52 2.40 1.96 18.49%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 19/11/19 22/08/19 23/05/19 26/02/19 23/11/18 28/08/18 -
Price 1.26 1.39 1.27 1.24 1.28 1.17 0.87 -
P/RPS 3.51 4.46 3.97 4.55 3.06 4.63 2.39 29.11%
P/EPS 50.25 69.08 74.12 71.73 64.49 63.49 48.54 2.32%
EY 1.99 1.45 1.35 1.39 1.55 1.57 2.06 -2.27%
DY 0.00 0.00 0.79 0.65 0.00 0.85 0.00 -
P/NAPS 2.53 2.84 2.67 2.67 2.88 2.75 2.11 12.82%

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