[KGB] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 139.19%
YoY- -87.64%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 305,628 346,192 226,012 313,924 154,096 212,292 96,068 21.26%
PBT 26,016 25,728 9,604 1,332 8,420 9,488 3,988 36.67%
Tax -6,904 -8,952 -1,460 -228 -100 -1,236 -744 44.93%
NP 19,112 16,776 8,144 1,104 8,320 8,252 3,244 34.37%
-
NP to SH 19,372 16,840 8,272 1,028 8,320 8,320 3,244 34.67%
-
Tax Rate 26.54% 34.79% 15.20% 17.12% 1.19% 13.03% 18.66% -
Total Cost 286,516 329,416 217,868 312,820 145,776 204,040 92,824 20.65%
-
Net Worth 129,876 89,907 69,889 57,011 62,118 55,740 54,511 15.56%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 8,964 13,821 8,894 4,283 8,666 3,224 127 103.22%
Div Payout % 46.28% 82.07% 107.53% 416.67% 104.17% 38.76% 3.92% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 129,876 89,907 69,889 57,011 62,118 55,740 54,511 15.56%
NOSH 290,840 245,434 222,365 214,166 216,666 161,240 159,019 10.58%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.25% 4.85% 3.60% 0.35% 5.40% 3.89% 3.38% -
ROE 14.92% 18.73% 11.84% 1.80% 13.39% 14.93% 5.95% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 109.10 150.29 101.64 146.58 71.12 131.66 60.41 10.34%
EPS 6.92 7.32 3.72 0.48 3.84 5.16 2.04 22.56%
DPS 3.20 6.00 4.00 2.00 4.00 2.00 0.08 84.87%
NAPS 0.4636 0.3903 0.3143 0.2662 0.2867 0.3457 0.3428 5.15%
Adjusted Per Share Value based on latest NOSH - 214,166
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 47.37 53.65 35.03 48.65 23.88 32.90 14.89 21.26%
EPS 3.00 2.61 1.28 0.16 1.29 1.29 0.50 34.78%
DPS 1.39 2.14 1.38 0.66 1.34 0.50 0.02 102.70%
NAPS 0.2013 0.1393 0.1083 0.0884 0.0963 0.0864 0.0845 15.55%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.25 0.69 0.585 0.26 0.355 0.56 0.485 -
P/RPS 1.15 0.46 0.58 0.18 0.50 0.43 0.80 6.23%
P/EPS 18.08 9.44 15.73 54.17 9.24 10.85 23.77 -4.45%
EY 5.53 10.59 6.36 1.85 10.82 9.21 4.21 4.64%
DY 2.56 8.70 6.84 7.69 11.27 3.57 0.16 58.70%
P/NAPS 2.70 1.77 1.86 0.98 1.24 1.62 1.41 11.43%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 21/05/18 29/05/17 25/05/16 28/05/15 28/05/14 30/05/13 -
Price 1.24 0.765 0.62 0.255 0.38 0.61 0.52 -
P/RPS 1.14 0.51 0.61 0.17 0.53 0.46 0.86 4.80%
P/EPS 17.93 10.46 16.67 53.13 9.90 11.82 25.49 -5.69%
EY 5.58 9.56 6.00 1.88 10.11 8.46 3.92 6.05%
DY 2.58 7.84 6.45 7.84 10.53 3.28 0.15 60.63%
P/NAPS 2.67 1.96 1.97 0.96 1.33 1.76 1.52 9.83%

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