[KGB] QoQ TTM Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 12.06%
YoY- 63.45%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 586,222 517,714 467,070 458,959 409,903 389,814 371,664 35.53%
PBT 42,863 38,488 32,032 30,425 21,897 20,061 23,424 49.66%
Tax -7,504 -5,934 -3,073 -4,637 -2,993 -2,843 -6,245 13.03%
NP 35,359 32,554 28,959 25,788 18,904 17,218 17,179 61.87%
-
NP to SH 34,578 31,820 28,383 25,328 18,599 17,110 17,365 58.34%
-
Tax Rate 17.51% 15.42% 9.59% 15.24% 13.67% 14.17% 26.66% -
Total Cost 550,863 485,160 438,111 433,171 390,999 372,596 354,485 34.19%
-
Net Worth 202,097 194,959 184,826 178,659 174,448 164,454 161,270 16.25%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 8,037 8,037 1,607 3,214 1,606 1,606 1,606 192.85%
Div Payout % 23.24% 25.26% 5.66% 12.69% 8.64% 9.39% 9.25% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 202,097 194,959 184,826 178,659 174,448 164,454 161,270 16.25%
NOSH 645,246 645,246 645,246 322,623 322,623 322,623 322,623 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.03% 6.29% 6.20% 5.62% 4.61% 4.42% 4.62% -
ROE 17.11% 16.32% 15.36% 14.18% 10.66% 10.40% 10.77% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 91.17 80.51 73.31 142.75 127.50 123.54 115.64 -14.67%
EPS 5.38 4.95 4.45 7.88 5.78 5.42 5.40 -0.24%
DPS 1.25 1.25 0.25 1.00 0.50 0.50 0.50 84.30%
NAPS 0.3143 0.3032 0.2901 0.5557 0.5426 0.5212 0.5018 -26.81%
Adjusted Per Share Value based on latest NOSH - 645,246
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 90.85 80.24 72.39 71.13 63.53 60.41 57.60 35.53%
EPS 5.36 4.93 4.40 3.93 2.88 2.65 2.69 58.41%
DPS 1.25 1.25 0.25 0.50 0.25 0.25 0.25 192.68%
NAPS 0.3132 0.3021 0.2864 0.2769 0.2704 0.2549 0.2499 16.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.37 1.72 1.76 2.15 1.98 1.69 1.22 -
P/RPS 1.50 2.14 2.40 1.51 1.55 1.37 1.05 26.87%
P/EPS 25.48 34.76 39.51 27.29 34.23 31.17 22.58 8.39%
EY 3.93 2.88 2.53 3.66 2.92 3.21 4.43 -7.68%
DY 0.91 0.73 0.14 0.47 0.25 0.30 0.41 70.23%
P/NAPS 4.36 5.67 6.07 3.87 3.65 3.24 2.43 47.70%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 25/02/22 30/11/21 24/08/21 25/05/21 26/02/21 24/11/20 -
Price 1.13 1.43 1.61 1.27 2.01 2.36 1.70 -
P/RPS 1.24 1.78 2.20 0.89 1.58 1.91 1.47 -10.73%
P/EPS 21.01 28.90 36.14 16.12 34.75 43.52 31.46 -23.61%
EY 4.76 3.46 2.77 6.20 2.88 2.30 3.18 30.88%
DY 1.11 0.87 0.16 0.79 0.25 0.21 0.29 144.89%
P/NAPS 3.60 4.72 5.55 2.29 3.70 4.53 3.39 4.09%

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