[KKB] QoQ Quarter Result on 30-Jun-2024 [#2]

Announcement Date
22-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -9.58%
YoY- -65.63%
Quarter Report
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 109,215 150,329 166,063 140,054 104,374 60,486 81,741 21.33%
PBT 17,547 13,255 14,802 15,435 16,354 5,572 14,615 12.97%
Tax -6,070 -3,613 -9,488 -3,646 -3,728 -955 -4,214 27.57%
NP 11,477 9,642 5,314 11,789 12,626 4,617 10,401 6.78%
-
NP to SH 3,398 3,758 3,613 9,728 9,887 3,402 6,677 -36.28%
-
Tax Rate 34.59% 27.26% 64.10% 23.62% 22.80% 17.14% 28.83% -
Total Cost 97,738 140,687 160,749 128,265 91,748 55,869 71,340 23.37%
-
Net Worth 395,556 409,992 407,105 404,217 395,556 401,330 398,443 -0.48%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 20,210 - - - 17,323 -
Div Payout % - - 559.39% - - - 259.45% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 395,556 409,992 407,105 404,217 395,556 401,330 398,443 -0.48%
NOSH 288,727 288,727 288,727 288,727 288,727 288,727 288,727 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.51% 6.41% 3.20% 8.42% 12.10% 7.63% 12.72% -
ROE 0.86% 0.92% 0.89% 2.41% 2.50% 0.85% 1.68% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 37.83 52.07 57.52 48.51 36.15 20.95 28.31 21.34%
EPS 1.18 1.30 1.25 3.37 3.42 1.18 2.31 -36.12%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 6.00 -
NAPS 1.37 1.42 1.41 1.40 1.37 1.39 1.38 -0.48%
Adjusted Per Share Value based on latest NOSH - 288,727
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 37.83 52.07 57.52 48.51 36.15 20.95 28.31 21.34%
EPS 1.18 1.30 1.25 3.37 3.42 1.18 2.31 -36.12%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 6.00 -
NAPS 1.37 1.42 1.41 1.40 1.37 1.39 1.38 -0.48%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.68 1.64 1.47 1.41 1.35 1.38 1.34 -
P/RPS 4.44 3.15 2.56 2.91 3.73 6.59 4.73 -4.13%
P/EPS 142.75 126.00 117.47 41.85 39.42 117.12 57.94 82.51%
EY 0.70 0.79 0.85 2.39 2.54 0.85 1.73 -45.32%
DY 0.00 0.00 4.76 0.00 0.00 0.00 4.48 -
P/NAPS 1.23 1.15 1.04 1.01 0.99 0.99 0.97 17.17%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 20/05/24 22/02/24 21/11/23 18/08/23 24/05/23 23/02/23 -
Price 1.64 1.84 1.75 1.42 1.40 1.44 1.41 -
P/RPS 4.34 3.53 3.04 2.93 3.87 6.87 4.98 -8.77%
P/EPS 139.35 141.37 139.85 42.15 40.88 122.21 60.97 73.59%
EY 0.72 0.71 0.72 2.37 2.45 0.82 1.64 -42.26%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.26 -
P/NAPS 1.20 1.30 1.24 1.01 1.02 1.04 1.02 11.45%

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