[KGB] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -24.28%
YoY- 49.75%
Quarter Report
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 417,398 366,394 312,397 173,328 180,136 106,369 126,389 121.28%
PBT 26,179 18,849 17,504 11,113 13,254 8,770 9,726 93.15%
Tax -6,809 -2,514 -3,572 -2,599 -2,080 -623 -2,202 111.81%
NP 19,370 16,335 13,932 8,514 11,174 8,147 7,524 87.51%
-
NP to SH 17,828 15,706 13,559 8,302 10,964 7,960 7,352 80.20%
-
Tax Rate 26.01% 13.34% 20.41% 23.39% 15.69% 7.10% 22.64% -
Total Cost 398,028 350,059 298,465 164,814 168,962 98,222 118,865 123.33%
-
Net Worth 241,577 221,837 210,198 202,097 194,959 184,826 178,659 22.21%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 9,645 - 6,430 - 6,430 - 1,607 229.18%
Div Payout % 54.10% - 47.42% - 58.65% - 21.87% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 241,577 221,837 210,198 202,097 194,959 184,826 178,659 22.21%
NOSH 645,246 645,246 645,246 645,246 645,246 645,246 322,623 58.53%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.64% 4.46% 4.46% 4.91% 6.20% 7.66% 5.95% -
ROE 7.38% 7.08% 6.45% 4.11% 5.62% 4.31% 4.12% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 64.91 56.98 48.58 26.96 28.01 16.70 39.31 39.57%
EPS 2.77 2.44 2.11 1.29 1.71 1.25 2.29 13.48%
DPS 1.50 0.00 1.00 0.00 1.00 0.00 0.50 107.59%
NAPS 0.3757 0.345 0.3269 0.3143 0.3032 0.2901 0.5557 -22.91%
Adjusted Per Share Value based on latest NOSH - 645,246
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 61.72 54.17 46.19 25.63 26.63 15.73 18.69 121.27%
EPS 2.64 2.32 2.00 1.23 1.62 1.18 1.09 80.06%
DPS 1.43 0.00 0.95 0.00 0.95 0.00 0.24 227.59%
NAPS 0.3572 0.328 0.3108 0.2988 0.2883 0.2733 0.2642 22.20%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.37 1.32 1.19 1.37 1.72 1.76 2.15 -
P/RPS 2.11 2.32 2.45 5.08 6.14 10.54 5.47 -46.91%
P/EPS 49.41 54.04 56.43 106.11 100.87 140.87 94.02 -34.80%
EY 2.02 1.85 1.77 0.94 0.99 0.71 1.06 53.52%
DY 1.09 0.00 0.84 0.00 0.58 0.00 0.23 181.34%
P/NAPS 3.65 3.83 3.64 4.36 5.67 6.07 3.87 -3.81%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 17/11/22 15/08/22 24/05/22 25/02/22 30/11/21 24/08/21 -
Price 1.52 1.30 1.31 1.13 1.43 1.61 1.27 -
P/RPS 2.34 2.28 2.70 4.19 5.10 9.64 3.23 -19.28%
P/EPS 54.82 53.22 62.12 87.52 83.87 128.86 55.54 -0.86%
EY 1.82 1.88 1.61 1.14 1.19 0.78 1.80 0.73%
DY 0.99 0.00 0.76 0.00 0.70 0.00 0.39 85.77%
P/NAPS 4.05 3.77 4.01 3.60 4.72 5.55 2.29 46.09%

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