[KPPROP] QoQ Quarter Result on 31-Dec-2023 [#3]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 4.89%
YoY- 1.65%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 99,324 92,414 91,280 114,050 81,808 87,485 87,281 8.97%
PBT 29,791 29,066 28,474 34,009 29,692 30,147 27,593 5.22%
Tax -5,866 -6,256 -6,675 -10,313 -6,146 -7,613 -5,853 0.14%
NP 23,925 22,810 21,799 23,696 23,546 22,534 21,740 6.57%
-
NP to SH 23,913 22,798 21,789 23,745 23,525 22,518 21,724 6.59%
-
Tax Rate 19.69% 21.52% 23.44% 30.32% 20.70% 25.25% 21.21% -
Total Cost 75,399 69,604 69,481 90,354 58,262 64,951 65,541 9.76%
-
Net Worth 692,081 666,174 647,669 651,208 624,970 597,043 580,864 12.35%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 3,700 - 3,700 7,845 - - - -
Div Payout % 15.48% - 16.99% 33.04% - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 692,081 666,174 647,669 651,208 624,970 597,043 580,864 12.35%
NOSH 400,142 400,142 400,142 400,142 400,142 400,142 400,142 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 24.09% 24.68% 23.88% 20.78% 28.78% 25.76% 24.91% -
ROE 3.46% 3.42% 3.36% 3.65% 3.76% 3.77% 3.74% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 26.84 24.97 24.66 29.07 20.81 22.27 22.09 13.82%
EPS 6.46 6.16 5.89 6.05 5.99 5.73 5.50 11.28%
DPS 1.00 0.00 1.00 2.00 0.00 0.00 0.00 -
NAPS 1.87 1.80 1.75 1.66 1.59 1.52 1.47 17.35%
Adjusted Per Share Value based on latest NOSH - 400,142
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 18.39 17.11 16.90 21.11 15.15 16.20 16.16 8.97%
EPS 4.43 4.22 4.03 4.40 4.36 4.17 4.02 6.66%
DPS 0.69 0.00 0.69 1.45 0.00 0.00 0.00 -
NAPS 1.2813 1.2333 1.1991 1.2056 1.157 1.1053 1.0754 12.35%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.75 0.82 0.605 0.61 0.61 0.62 0.555 -
P/RPS 2.79 3.28 2.45 2.10 2.93 2.78 2.51 7.28%
P/EPS 11.61 13.31 10.28 10.08 10.19 10.81 10.10 9.70%
EY 8.62 7.51 9.73 9.92 9.81 9.25 9.91 -8.85%
DY 1.33 0.00 1.65 3.28 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.35 0.37 0.38 0.41 0.38 3.46%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 23/11/23 25/08/23 26/05/23 24/02/23 29/11/22 23/08/22 -
Price 0.755 0.785 0.85 0.60 0.61 0.615 0.635 -
P/RPS 2.81 3.14 3.45 2.06 2.93 2.76 2.87 -1.39%
P/EPS 11.68 12.74 14.44 9.91 10.19 10.73 11.55 0.74%
EY 8.56 7.85 6.93 10.09 9.81 9.32 8.66 -0.76%
DY 1.32 0.00 1.18 3.33 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.49 0.36 0.38 0.40 0.43 -4.69%

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