[KGB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 15.83%
YoY- 85.91%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 347,096 358,025 319,244 284,468 312,193 153,329 194,590 10.11%
PBT 17,684 28,272 23,380 12,701 5,765 6,446 8,417 13.15%
Tax -4,832 -6,929 -5,856 -2,584 -264 -362 -272 61.46%
NP 12,852 21,342 17,524 10,117 5,501 6,084 8,145 7.89%
-
NP to SH 12,777 21,606 17,673 10,202 5,488 6,078 8,205 7.65%
-
Tax Rate 27.32% 24.51% 25.05% 20.34% 4.58% 5.62% 3.23% -
Total Cost 334,244 336,682 301,720 274,350 306,692 147,245 186,445 10.20%
-
Net Worth 161,270 152,377 107,078 75,799 61,387 65,710 50,448 21.35%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 2,142 4,150 8,404 3,064 1,467 2,922 1,228 9.70%
Div Payout % 16.77% 19.21% 47.55% 30.04% 26.74% 48.08% 14.97% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 161,270 152,377 107,078 75,799 61,387 65,710 50,448 21.35%
NOSH 322,623 311,459 254,153 229,834 220,106 219,182 184,251 9.77%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.70% 5.96% 5.49% 3.56% 1.76% 3.97% 4.19% -
ROE 7.92% 14.18% 16.50% 13.46% 8.94% 9.25% 16.26% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 108.00 115.01 126.62 123.77 141.84 69.96 105.61 0.37%
EPS 4.05 7.20 7.20 4.48 2.49 2.77 4.45 -1.55%
DPS 0.67 1.33 3.33 1.33 0.67 1.33 0.67 0.00%
NAPS 0.5018 0.4895 0.4247 0.3298 0.2789 0.2998 0.2738 10.61%
Adjusted Per Share Value based on latest NOSH - 229,834
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 51.07 52.67 46.97 41.85 45.93 22.56 28.63 10.11%
EPS 1.88 3.18 2.60 1.50 0.81 0.89 1.21 7.61%
DPS 0.32 0.61 1.24 0.45 0.22 0.43 0.18 10.05%
NAPS 0.2373 0.2242 0.1575 0.1115 0.0903 0.0967 0.0742 21.35%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.22 1.30 1.02 0.605 0.285 0.325 0.455 -
P/RPS 1.13 1.13 0.81 0.49 0.20 0.46 0.43 17.45%
P/EPS 30.69 18.73 14.55 13.63 11.43 11.72 10.22 20.09%
EY 3.26 5.34 6.87 7.34 8.75 8.53 9.79 -16.73%
DY 0.55 1.03 3.27 2.20 2.34 4.10 1.47 -15.10%
P/NAPS 2.43 2.66 2.40 1.83 1.02 1.08 1.66 6.55%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 26/11/15 26/11/14 -
Price 1.70 1.39 1.17 0.765 0.25 0.33 0.42 -
P/RPS 1.57 1.21 0.92 0.62 0.18 0.47 0.40 25.56%
P/EPS 42.76 20.03 16.69 17.23 10.03 11.90 9.43 28.62%
EY 2.34 4.99 5.99 5.80 9.97 8.40 10.60 -22.24%
DY 0.39 0.96 2.85 1.74 2.67 4.04 1.59 -20.86%
P/NAPS 3.39 2.84 2.75 2.32 0.90 1.10 1.53 14.16%

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