[KGB] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -65.58%
YoY- 16.74%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 154,096 212,292 96,068 106,892 77,680 54,688 35,848 27.49%
PBT 8,420 9,488 3,988 3,964 3,208 2,752 5,376 7.76%
Tax -100 -1,236 -744 -756 -60 -260 -1,300 -34.77%
NP 8,320 8,252 3,244 3,208 3,148 2,492 4,076 12.62%
-
NP to SH 8,320 8,320 3,244 3,208 2,748 2,492 3,524 15.38%
-
Tax Rate 1.19% 13.03% 18.66% 19.07% 1.87% 9.45% 24.18% -
Total Cost 145,776 204,040 92,824 103,684 74,532 52,196 31,772 28.89%
-
Net Worth 62,118 55,740 54,511 51,089 38,409 35,203 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 8,666 3,224 127 127 83 - - -
Div Payout % 104.17% 38.76% 3.92% 3.96% 3.03% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 62,118 55,740 54,511 51,089 38,409 35,203 0 -
NOSH 216,666 161,240 159,019 79,405 69,393 75,060 56,114 25.23%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.40% 3.89% 3.38% 3.00% 4.05% 4.56% 11.37% -
ROE 13.39% 14.93% 5.95% 6.28% 7.15% 7.08% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 71.12 131.66 60.41 134.61 111.94 72.86 63.88 1.80%
EPS 3.84 5.16 2.04 4.04 3.96 3.32 6.28 -7.86%
DPS 4.00 2.00 0.08 0.16 0.12 0.00 0.00 -
NAPS 0.2867 0.3457 0.3428 0.6434 0.5535 0.469 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,405
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 23.88 32.90 14.89 16.57 12.04 8.48 5.56 27.48%
EPS 1.29 1.29 0.50 0.50 0.43 0.39 0.55 15.25%
DPS 1.34 0.50 0.02 0.02 0.01 0.00 0.00 -
NAPS 0.0963 0.0864 0.0845 0.0792 0.0595 0.0546 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.355 0.56 0.485 0.43 0.35 0.75 0.00 -
P/RPS 0.50 0.43 0.80 0.32 0.31 1.03 0.00 -
P/EPS 9.24 10.85 23.77 10.64 8.84 22.59 0.00 -
EY 10.82 9.21 4.21 9.40 11.31 4.43 0.00 -
DY 11.27 3.57 0.16 0.37 0.34 0.00 0.00 -
P/NAPS 1.24 1.62 1.41 0.67 0.63 1.60 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 28/05/14 30/05/13 25/05/12 31/05/11 26/05/10 - -
Price 0.38 0.61 0.52 0.50 0.41 0.35 0.00 -
P/RPS 0.53 0.46 0.86 0.37 0.37 0.48 0.00 -
P/EPS 9.90 11.82 25.49 12.38 10.35 10.54 0.00 -
EY 10.11 8.46 3.92 8.08 9.66 9.49 0.00 -
DY 10.53 3.28 0.15 0.32 0.29 0.00 0.00 -
P/NAPS 1.33 1.76 1.52 0.78 0.74 0.75 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