[KGB] YoY Annualized Quarter 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- 6.48%
YoY- 110.11%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 324,128 342,970 351,554 252,250 345,940 158,218 194,000 8.92%
PBT 12,200 27,320 23,322 10,114 4,500 7,282 8,608 5.97%
Tax -2,874 -7,738 -6,260 -1,412 -282 -118 -552 31.61%
NP 9,326 19,582 17,062 8,702 4,218 7,164 8,056 2.46%
-
NP to SH 9,356 19,882 17,218 8,808 4,192 7,164 8,114 2.39%
-
Tax Rate 23.56% 28.32% 26.84% 13.96% 6.27% 1.62% 6.41% -
Total Cost 314,802 323,388 334,492 243,548 341,722 151,054 185,944 9.16%
-
Net Worth 158,802 141,714 101,045 73,901 60,629 65,742 44,002 23.82%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 5,950 7,363 4,567 2,206 4,368 1,642 -
Div Payout % - 29.93% 42.76% 51.86% 52.63% 60.98% 20.24% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 158,802 141,714 101,045 73,901 60,629 65,742 44,002 23.82%
NOSH 322,396 307,905 245,434 229,834 220,631 218,414 164,251 11.88%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.88% 5.71% 4.85% 3.45% 1.22% 4.53% 4.15% -
ROE 5.89% 14.03% 17.04% 11.92% 6.91% 10.90% 18.44% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 101.38 115.27 143.24 110.45 156.80 72.44 118.11 -2.51%
EPS 2.96 6.66 7.12 3.86 1.90 3.28 4.94 -8.17%
DPS 0.00 2.00 3.00 2.00 1.00 2.00 1.00 -
NAPS 0.4967 0.4763 0.4117 0.3236 0.2748 0.301 0.2679 10.82%
Adjusted Per Share Value based on latest NOSH - 229,834
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 50.23 53.15 54.48 39.09 53.61 24.52 30.07 8.91%
EPS 1.45 3.08 2.67 1.37 0.65 1.11 1.26 2.36%
DPS 0.00 0.92 1.14 0.71 0.34 0.68 0.25 -
NAPS 0.2461 0.2196 0.1566 0.1145 0.094 0.1019 0.0682 23.82%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.01 1.25 0.805 0.665 0.26 0.355 0.405 -
P/RPS 1.00 1.08 0.56 0.60 0.17 0.49 0.34 19.67%
P/EPS 34.51 18.71 11.47 17.24 13.68 10.82 8.20 27.03%
EY 2.90 5.35 8.71 5.80 7.31 9.24 12.20 -21.27%
DY 0.00 1.60 3.73 3.01 3.85 5.63 2.47 -
P/NAPS 2.03 2.62 1.96 2.06 0.95 1.18 1.51 5.05%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 22/08/19 28/08/18 24/08/17 25/08/16 26/08/15 28/08/14 -
Price 1.10 1.27 0.87 0.665 0.32 0.255 0.435 -
P/RPS 1.09 1.10 0.61 0.60 0.20 0.35 0.37 19.71%
P/EPS 37.59 19.01 12.40 17.24 16.84 7.77 8.81 27.32%
EY 2.66 5.26 8.06 5.80 5.94 12.86 11.36 -21.47%
DY 0.00 1.57 3.45 3.01 3.13 7.84 2.30 -
P/NAPS 2.21 2.67 2.11 2.06 1.16 0.85 1.62 5.30%

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