[KGB] QoQ TTM Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 3.02%
YoY- 372.79%
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 347,465 317,420 319,434 293,383 321,366 343,344 325,504 4.45%
PBT 20,974 16,943 14,986 12,591 12,139 10,071 -2,566 -
Tax -6,730 -4,857 -2,846 -1,671 -1,552 -1,244 -392 566.66%
NP 14,244 12,086 12,140 10,920 10,587 8,827 -2,958 -
-
NP to SH 14,400 12,258 12,227 10,999 10,677 8,866 -2,989 -
-
Tax Rate 32.09% 28.67% 18.99% 13.27% 12.79% 12.35% - -
Total Cost 333,221 305,334 307,294 282,463 310,779 334,517 328,462 0.96%
-
Net Worth 89,907 80,120 75,799 73,901 69,889 65,946 61,236 29.20%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 3,455 2,223 2,223 2,223 2,223 1,070 1,070 118.61%
Div Payout % 24.00% 18.14% 18.19% 20.22% 20.83% 12.08% 0.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 89,907 80,120 75,799 73,901 69,889 65,946 61,236 29.20%
NOSH 245,434 229,834 229,834 229,834 222,365 220,261 219,565 7.71%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.10% 3.81% 3.80% 3.72% 3.29% 2.57% -0.91% -
ROE 16.02% 15.30% 16.13% 14.88% 15.28% 13.44% -4.88% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 150.84 138.11 138.98 128.47 144.52 155.88 148.25 1.16%
EPS 6.25 5.33 5.32 4.82 4.80 4.03 -1.36 -
DPS 1.50 0.97 0.97 0.97 1.00 0.49 0.49 110.97%
NAPS 0.3903 0.3486 0.3298 0.3236 0.3143 0.2994 0.2789 25.13%
Adjusted Per Share Value based on latest NOSH - 229,834
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 53.85 49.19 49.51 45.47 49.81 53.21 50.45 4.44%
EPS 2.23 1.90 1.89 1.70 1.65 1.37 -0.46 -
DPS 0.54 0.34 0.34 0.34 0.34 0.17 0.17 116.23%
NAPS 0.1393 0.1242 0.1175 0.1145 0.1083 0.1022 0.0949 29.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.69 0.83 0.605 0.665 0.585 0.285 0.285 -
P/RPS 0.46 0.60 0.44 0.52 0.40 0.18 0.19 80.40%
P/EPS 11.04 15.56 11.37 13.81 12.18 7.08 -20.94 -
EY 9.06 6.43 8.79 7.24 8.21 14.12 -4.78 -
DY 2.17 1.17 1.60 1.46 1.71 1.71 1.71 17.23%
P/NAPS 1.77 2.38 1.83 2.06 1.86 0.95 1.02 44.45%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 26/02/18 27/11/17 24/08/17 29/05/17 22/02/17 24/11/16 -
Price 0.765 0.865 0.765 0.665 0.62 0.43 0.25 -
P/RPS 0.51 0.63 0.55 0.52 0.43 0.28 0.17 108.14%
P/EPS 12.24 16.22 14.38 13.81 12.91 10.68 -18.36 -
EY 8.17 6.17 6.95 7.24 7.74 9.36 -5.45 -
DY 1.96 1.12 1.26 1.46 1.61 1.13 1.95 0.34%
P/NAPS 1.96 2.48 2.32 2.06 1.97 1.44 0.90 68.09%

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