[KGB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -13.89%
YoY- -11.71%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 351,554 252,250 345,940 158,218 194,000 94,142 101,576 22.97%
PBT 23,322 10,114 4,500 7,282 8,608 3,166 5,618 26.76%
Tax -6,260 -1,412 -282 -118 -552 -38 -656 45.61%
NP 17,062 8,702 4,218 7,164 8,056 3,128 4,962 22.84%
-
NP to SH 17,218 8,808 4,192 7,164 8,114 3,128 4,962 23.03%
-
Tax Rate 26.84% 13.96% 6.27% 1.62% 6.41% 1.20% 11.68% -
Total Cost 334,492 243,548 341,722 151,054 185,944 91,014 96,614 22.98%
-
Net Worth 101,045 73,901 60,629 65,742 44,002 56,176 53,575 11.14%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 7,363 4,567 2,206 4,368 1,642 63 - -
Div Payout % 42.76% 51.86% 52.63% 60.98% 20.24% 2.04% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 101,045 73,901 60,629 65,742 44,002 56,176 53,575 11.14%
NOSH 245,434 229,834 220,631 218,414 164,251 159,591 79,265 20.71%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.85% 3.45% 1.22% 4.53% 4.15% 3.32% 4.89% -
ROE 17.04% 11.92% 6.91% 10.90% 18.44% 5.57% 9.26% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 143.24 110.45 156.80 72.44 118.11 58.99 128.15 1.87%
EPS 7.12 3.86 1.90 3.28 4.94 1.96 6.26 2.16%
DPS 3.00 2.00 1.00 2.00 1.00 0.04 0.00 -
NAPS 0.4117 0.3236 0.2748 0.301 0.2679 0.352 0.6759 -7.92%
Adjusted Per Share Value based on latest NOSH - 217,681
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 54.48 39.09 53.61 24.52 30.07 14.59 15.74 22.97%
EPS 2.67 1.37 0.65 1.11 1.26 0.48 0.77 23.01%
DPS 1.14 0.71 0.34 0.68 0.25 0.01 0.00 -
NAPS 0.1566 0.1145 0.094 0.1019 0.0682 0.0871 0.083 11.15%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.805 0.665 0.26 0.355 0.405 0.51 0.58 -
P/RPS 0.56 0.60 0.17 0.49 0.34 0.86 0.45 3.71%
P/EPS 11.47 17.24 13.68 10.82 8.20 26.02 9.27 3.61%
EY 8.71 5.80 7.31 9.24 12.20 3.84 10.79 -3.50%
DY 3.73 3.01 3.85 5.63 2.47 0.08 0.00 -
P/NAPS 1.96 2.06 0.95 1.18 1.51 1.45 0.86 14.70%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 25/08/16 26/08/15 28/08/14 28/08/13 30/08/12 -
Price 0.87 0.665 0.32 0.255 0.435 0.43 0.61 -
P/RPS 0.61 0.60 0.20 0.35 0.37 0.73 0.48 4.07%
P/EPS 12.40 17.24 16.84 7.77 8.81 21.94 9.74 4.10%
EY 8.06 5.80 5.94 12.86 11.36 4.56 10.26 -3.94%
DY 3.45 3.01 3.13 7.84 2.30 0.09 0.00 -
P/NAPS 2.11 2.06 1.16 0.85 1.62 1.22 0.90 15.25%

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