[KGB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 7.78%
YoY- -35.49%
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 153,329 194,590 89,072 102,930 125,780 71,724 59,557 17.06%
PBT 6,446 8,417 2,085 6,333 8,452 7,902 11,182 -8.76%
Tax -362 -272 29 -985 -890 -665 -2,620 -28.08%
NP 6,084 8,145 2,114 5,348 7,561 7,237 8,562 -5.53%
-
NP to SH 6,078 8,205 2,166 5,348 8,290 6,244 8,562 -5.54%
-
Tax Rate 5.62% 3.23% -1.39% 15.55% 10.53% 8.42% 23.43% -
Total Cost 147,245 186,445 86,957 97,582 118,218 64,486 50,994 19.32%
-
Net Worth 65,710 50,448 54,659 51,583 51,481 31,776 28,177 15.14%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,922 1,228 43 - - - - -
Div Payout % 48.08% 14.97% 2.02% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 65,710 50,448 54,659 51,583 51,481 31,776 28,177 15.14%
NOSH 219,182 184,251 164,141 94,822 84,369 64,415 64,999 22.44%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.97% 4.19% 2.37% 5.20% 6.01% 10.09% 14.38% -
ROE 9.25% 16.26% 3.96% 10.37% 16.10% 19.65% 30.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 69.96 105.61 54.27 108.55 149.08 111.35 91.63 -4.39%
EPS 2.77 4.45 1.32 5.64 9.83 9.69 13.17 -22.87%
DPS 1.33 0.67 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.2998 0.2738 0.333 0.544 0.6102 0.4933 0.4335 -5.95%
Adjusted Per Share Value based on latest NOSH - 125,409
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.76 30.16 13.80 15.95 19.49 11.12 9.23 17.06%
EPS 0.94 1.27 0.34 0.83 1.28 0.97 1.33 -5.61%
DPS 0.45 0.19 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1018 0.0782 0.0847 0.0799 0.0798 0.0492 0.0437 15.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.325 0.455 0.45 0.50 0.40 0.73 0.00 -
P/RPS 0.46 0.43 0.83 0.46 0.27 0.66 0.00 -
P/EPS 11.72 10.22 34.09 8.87 4.07 7.53 0.00 -
EY 8.53 9.79 2.93 11.28 24.57 13.28 0.00 -
DY 4.10 1.47 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.66 1.35 0.92 0.66 1.48 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 26/11/13 28/11/12 17/11/11 29/11/10 24/11/09 -
Price 0.33 0.42 0.495 0.56 0.44 0.70 0.00 -
P/RPS 0.47 0.40 0.91 0.52 0.30 0.63 0.00 -
P/EPS 11.90 9.43 37.50 9.93 4.48 7.22 0.00 -
EY 8.40 10.60 2.67 10.07 22.33 13.85 0.00 -
DY 4.04 1.59 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.53 1.49 1.03 0.72 1.42 0.00 -

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