[KGB] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 8.67%
YoY- 22.26%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,136,158 450,104 347,096 358,025 319,244 284,468 312,193 24.01%
PBT 63,288 33,645 17,684 28,272 23,380 12,701 5,765 49.05%
Tax -11,580 -5,138 -4,832 -6,929 -5,856 -2,584 -264 87.74%
NP 51,708 28,506 12,852 21,342 17,524 10,117 5,501 45.24%
-
NP to SH 50,089 27,808 12,777 21,606 17,673 10,202 5,488 44.53%
-
Tax Rate 18.30% 15.27% 27.32% 24.51% 25.05% 20.34% 4.58% -
Total Cost 1,084,450 421,597 334,244 336,682 301,720 274,350 306,692 23.41%
-
Net Worth 221,837 184,826 161,270 152,377 107,078 75,799 61,387 23.86%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 8,573 4,247 2,142 4,150 8,404 3,064 1,467 34.19%
Div Payout % 17.12% 15.27% 16.77% 19.21% 47.55% 30.04% 26.74% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 221,837 184,826 161,270 152,377 107,078 75,799 61,387 23.86%
NOSH 645,246 645,246 322,623 311,459 254,153 229,834 220,106 19.62%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.55% 6.33% 3.70% 5.96% 5.49% 3.56% 1.76% -
ROE 22.58% 15.05% 7.92% 14.18% 16.50% 13.46% 8.94% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 176.69 70.65 108.00 115.01 126.62 123.77 141.84 3.72%
EPS 7.79 5.76 4.05 7.20 7.20 4.48 2.49 20.92%
DPS 1.33 0.67 0.67 1.33 3.33 1.33 0.67 12.10%
NAPS 0.345 0.2901 0.5018 0.4895 0.4247 0.3298 0.2789 3.60%
Adjusted Per Share Value based on latest NOSH - 311,459
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 167.25 66.26 51.10 52.71 47.00 41.88 45.96 24.00%
EPS 7.37 4.09 1.88 3.18 2.60 1.50 0.81 44.46%
DPS 1.26 0.63 0.32 0.61 1.24 0.45 0.22 33.74%
NAPS 0.3266 0.2721 0.2374 0.2243 0.1576 0.1116 0.0904 23.86%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.32 1.76 1.22 1.30 1.02 0.605 0.285 -
P/RPS 0.75 2.49 1.13 1.13 0.81 0.49 0.20 24.63%
P/EPS 16.95 40.32 30.69 18.73 14.55 13.63 11.43 6.78%
EY 5.90 2.48 3.26 5.34 6.87 7.34 8.75 -6.35%
DY 1.01 0.38 0.55 1.03 3.27 2.20 2.34 -13.06%
P/NAPS 3.83 6.07 2.43 2.66 2.40 1.83 1.02 24.65%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 30/11/21 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 -
Price 1.30 1.61 1.70 1.39 1.17 0.765 0.25 -
P/RPS 0.74 2.28 1.57 1.21 0.92 0.62 0.18 26.55%
P/EPS 16.69 36.89 42.76 20.03 16.69 17.23 10.03 8.85%
EY 5.99 2.71 2.34 4.99 5.99 5.80 9.97 -8.13%
DY 1.03 0.41 0.39 0.96 2.85 1.74 2.67 -14.67%
P/NAPS 3.77 5.55 3.39 2.84 2.75 2.32 0.90 26.95%

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