[KGB] QoQ TTM Result on 31-Dec-2018 [#4]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 3.34%
YoY- 50.58%
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 378,284 344,906 339,057 349,198 343,502 367,072 347,465 5.82%
PBT 28,128 26,458 24,531 24,459 24,952 23,547 20,974 21.58%
Tax -7,100 -7,034 -5,783 -6,295 -7,311 -7,281 -6,730 3.62%
NP 21,028 19,424 18,748 18,164 17,641 16,266 14,244 29.62%
-
NP to SH 21,408 19,790 19,091 18,458 17,861 16,463 14,400 30.22%
-
Tax Rate 25.24% 26.59% 23.57% 25.74% 29.30% 30.92% 32.09% -
Total Cost 357,256 325,482 320,309 331,034 325,861 350,806 333,221 4.74%
-
Net Worth 152,377 141,714 129,876 116,492 107,078 101,045 89,907 42.10%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 5,216 7,737 4,762 5,976 5,976 3,455 3,455 31.56%
Div Payout % 24.37% 39.10% 24.95% 32.38% 33.46% 20.99% 24.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 152,377 141,714 129,876 116,492 107,078 101,045 89,907 42.10%
NOSH 311,459 307,905 290,840 266,833 254,153 245,434 245,434 17.19%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.56% 5.63% 5.53% 5.20% 5.14% 4.43% 4.10% -
ROE 14.05% 13.96% 14.70% 15.84% 16.68% 16.29% 16.02% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 121.52 115.92 121.03 133.21 136.24 149.56 150.84 -13.40%
EPS 6.88 6.65 6.81 7.04 7.08 6.71 6.25 6.60%
DPS 1.68 2.60 1.70 2.28 2.37 1.41 1.50 7.84%
NAPS 0.4895 0.4763 0.4636 0.4444 0.4247 0.4117 0.3903 16.28%
Adjusted Per Share Value based on latest NOSH - 266,833
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 58.63 53.45 52.55 54.12 53.24 56.89 53.85 5.82%
EPS 3.32 3.07 2.96 2.86 2.77 2.55 2.23 30.35%
DPS 0.81 1.20 0.74 0.93 0.93 0.54 0.54 31.00%
NAPS 0.2362 0.2196 0.2013 0.1805 0.166 0.1566 0.1393 42.14%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.30 1.25 1.25 1.12 1.02 0.805 0.69 -
P/RPS 1.07 1.08 1.03 0.84 0.75 0.54 0.46 75.46%
P/EPS 18.90 18.79 18.34 15.91 14.40 12.00 11.04 43.06%
EY 5.29 5.32 5.45 6.29 6.95 8.33 9.06 -30.11%
DY 1.29 2.08 1.36 2.04 2.32 1.75 2.17 -29.27%
P/NAPS 2.66 2.62 2.70 2.52 2.40 1.96 1.77 31.16%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 22/08/19 23/05/19 26/02/19 23/11/18 28/08/18 21/05/18 -
Price 1.39 1.27 1.24 1.28 1.17 0.87 0.765 -
P/RPS 1.14 1.10 1.02 0.96 0.86 0.58 0.51 70.87%
P/EPS 20.21 19.09 18.20 18.18 16.52 12.97 12.24 39.65%
EY 4.95 5.24 5.50 5.50 6.05 7.71 8.17 -28.37%
DY 1.21 2.05 1.37 1.78 2.03 1.62 1.96 -27.47%
P/NAPS 2.84 2.67 2.67 2.88 2.75 2.11 1.96 28.01%

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