[KGB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.58%
YoY- -36.96%
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 345,940 158,218 194,000 94,142 101,576 112,340 58,502 34.43%
PBT 4,500 7,282 8,608 3,166 5,618 8,794 6,540 -6.03%
Tax -282 -118 -552 -38 -656 -474 -534 -10.08%
NP 4,218 7,164 8,056 3,128 4,962 8,320 6,006 -5.71%
-
NP to SH 4,192 7,164 8,114 3,128 4,962 8,504 5,162 -3.40%
-
Tax Rate 6.27% 1.62% 6.41% 1.20% 11.68% 5.39% 8.17% -
Total Cost 341,722 151,054 185,944 91,014 96,614 104,020 52,496 36.60%
-
Net Worth 60,629 65,742 44,002 56,176 53,575 48,380 31,793 11.34%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,206 4,368 1,642 63 - 4,850 - -
Div Payout % 52.63% 60.98% 20.24% 2.04% - 57.03% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 60,629 65,742 44,002 56,176 53,575 48,380 31,793 11.34%
NOSH 220,631 218,414 164,251 159,591 79,265 80,836 64,203 22.82%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.22% 4.53% 4.15% 3.32% 4.89% 7.41% 10.27% -
ROE 6.91% 10.90% 18.44% 5.57% 9.26% 17.58% 16.24% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 156.80 72.44 118.11 58.99 128.15 138.97 91.12 9.45%
EPS 1.90 3.28 4.94 1.96 6.26 10.52 8.04 -21.35%
DPS 1.00 2.00 1.00 0.04 0.00 6.00 0.00 -
NAPS 0.2748 0.301 0.2679 0.352 0.6759 0.5985 0.4952 -9.34%
Adjusted Per Share Value based on latest NOSH - 160,212
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 53.61 24.52 30.07 14.59 15.74 17.41 9.07 34.42%
EPS 0.65 1.11 1.26 0.48 0.77 1.32 0.80 -3.39%
DPS 0.34 0.68 0.25 0.01 0.00 0.75 0.00 -
NAPS 0.094 0.1019 0.0682 0.0871 0.083 0.075 0.0493 11.34%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.26 0.355 0.405 0.51 0.58 0.82 0.72 -
P/RPS 0.17 0.49 0.34 0.86 0.45 0.59 0.79 -22.57%
P/EPS 13.68 10.82 8.20 26.02 9.27 7.79 8.96 7.30%
EY 7.31 9.24 12.20 3.84 10.79 12.83 11.17 -6.81%
DY 3.85 5.63 2.47 0.08 0.00 7.32 0.00 -
P/NAPS 0.95 1.18 1.51 1.45 0.86 1.37 1.45 -6.79%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 28/08/14 28/08/13 30/08/12 04/08/11 24/08/10 -
Price 0.32 0.255 0.435 0.43 0.61 0.41 0.38 -
P/RPS 0.20 0.35 0.37 0.73 0.48 0.30 0.42 -11.62%
P/EPS 16.84 7.77 8.81 21.94 9.74 3.90 4.73 23.54%
EY 5.94 12.86 11.36 4.56 10.26 25.66 21.16 -19.06%
DY 3.13 7.84 2.30 0.09 0.00 14.63 0.00 -
P/NAPS 1.16 0.85 1.62 1.22 0.90 0.69 0.77 7.06%

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