[KGB] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 2.64%
YoY- 73.22%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 450,104 347,096 358,025 319,244 284,468 312,193 153,329 19.64%
PBT 33,645 17,684 28,272 23,380 12,701 5,765 6,446 31.67%
Tax -5,138 -4,832 -6,929 -5,856 -2,584 -264 -362 55.53%
NP 28,506 12,852 21,342 17,524 10,117 5,501 6,084 29.32%
-
NP to SH 27,808 12,777 21,606 17,673 10,202 5,488 6,078 28.81%
-
Tax Rate 15.27% 27.32% 24.51% 25.05% 20.34% 4.58% 5.62% -
Total Cost 421,597 334,244 336,682 301,720 274,350 306,692 147,245 19.14%
-
Net Worth 184,826 161,270 152,377 107,078 75,799 61,387 65,710 18.79%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 4,247 2,142 4,150 8,404 3,064 1,467 2,922 6.42%
Div Payout % 15.27% 16.77% 19.21% 47.55% 30.04% 26.74% 48.08% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 184,826 161,270 152,377 107,078 75,799 61,387 65,710 18.79%
NOSH 645,246 322,623 311,459 254,153 229,834 220,106 219,182 19.69%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.33% 3.70% 5.96% 5.49% 3.56% 1.76% 3.97% -
ROE 15.05% 7.92% 14.18% 16.50% 13.46% 8.94% 9.25% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 70.65 108.00 115.01 126.62 123.77 141.84 69.96 0.16%
EPS 5.76 4.05 7.20 7.20 4.48 2.49 2.77 12.96%
DPS 0.67 0.67 1.33 3.33 1.33 0.67 1.33 -10.78%
NAPS 0.2901 0.5018 0.4895 0.4247 0.3298 0.2789 0.2998 -0.54%
Adjusted Per Share Value based on latest NOSH - 254,153
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 69.76 53.79 55.49 49.48 44.09 48.38 23.76 19.64%
EPS 4.31 1.98 3.35 2.74 1.58 0.85 0.94 28.86%
DPS 0.66 0.33 0.64 1.30 0.47 0.23 0.45 6.58%
NAPS 0.2864 0.2499 0.2362 0.166 0.1175 0.0951 0.1018 18.79%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.76 1.22 1.30 1.02 0.605 0.285 0.325 -
P/RPS 2.49 1.13 1.13 0.81 0.49 0.20 0.46 32.47%
P/EPS 40.32 30.69 18.73 14.55 13.63 11.43 11.72 22.84%
EY 2.48 3.26 5.34 6.87 7.34 8.75 8.53 -18.59%
DY 0.38 0.55 1.03 3.27 2.20 2.34 4.10 -32.70%
P/NAPS 6.07 2.43 2.66 2.40 1.83 1.02 1.08 33.30%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 26/11/15 -
Price 1.61 1.70 1.39 1.17 0.765 0.25 0.33 -
P/RPS 2.28 1.57 1.21 0.92 0.62 0.18 0.47 30.07%
P/EPS 36.89 42.76 20.03 16.69 17.23 10.03 11.90 20.73%
EY 2.71 2.34 4.99 5.99 5.80 9.97 8.40 -17.16%
DY 0.41 0.39 0.96 2.85 1.74 2.67 4.04 -31.67%
P/NAPS 5.55 3.39 2.84 2.75 2.32 0.90 1.10 30.93%

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