[KGB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 37.38%
YoY- 103.58%
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 419,280 338,924 305,628 346,192 226,012 313,924 154,096 18.13%
PBT 26,952 19,608 26,016 25,728 9,604 1,332 8,420 21.37%
Tax -4,116 -3,516 -6,904 -8,952 -1,460 -228 -100 85.70%
NP 22,836 16,092 19,112 16,776 8,144 1,104 8,320 18.30%
-
NP to SH 22,176 16,220 19,372 16,840 8,272 1,028 8,320 17.73%
-
Tax Rate 15.27% 17.93% 26.54% 34.79% 15.20% 17.12% 1.19% -
Total Cost 396,444 322,832 286,516 329,416 217,868 312,820 145,776 18.12%
-
Net Worth 174,448 158,614 129,876 89,907 69,889 57,011 62,118 18.76%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 8,964 13,821 8,894 4,283 8,666 -
Div Payout % - - 46.28% 82.07% 107.53% 416.67% 104.17% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 174,448 158,614 129,876 89,907 69,889 57,011 62,118 18.76%
NOSH 322,623 311,459 290,840 245,434 222,365 214,166 216,666 6.85%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.45% 4.75% 6.25% 4.85% 3.60% 0.35% 5.40% -
ROE 12.71% 10.23% 14.92% 18.73% 11.84% 1.80% 13.39% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 130.41 109.21 109.10 150.29 101.64 146.58 71.12 10.62%
EPS 6.88 5.20 6.92 7.32 3.72 0.48 3.84 10.19%
DPS 0.00 0.00 3.20 6.00 4.00 2.00 4.00 -
NAPS 0.5426 0.5111 0.4636 0.3903 0.3143 0.2662 0.2867 11.20%
Adjusted Per Share Value based on latest NOSH - 245,434
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 64.98 52.53 47.37 53.65 35.03 48.65 23.88 18.13%
EPS 3.44 2.51 3.00 2.61 1.28 0.16 1.29 17.74%
DPS 0.00 0.00 1.39 2.14 1.38 0.66 1.34 -
NAPS 0.2704 0.2458 0.2013 0.1393 0.1083 0.0884 0.0963 18.75%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.98 0.90 1.25 0.69 0.585 0.26 0.355 -
P/RPS 1.52 0.82 1.15 0.46 0.58 0.18 0.50 20.33%
P/EPS 28.71 17.22 18.08 9.44 15.73 54.17 9.24 20.77%
EY 3.48 5.81 5.53 10.59 6.36 1.85 10.82 -17.21%
DY 0.00 0.00 2.56 8.70 6.84 7.69 11.27 -
P/NAPS 3.65 1.76 2.70 1.77 1.86 0.98 1.24 19.69%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/05/20 23/05/19 21/05/18 29/05/17 25/05/16 28/05/15 -
Price 2.01 1.08 1.24 0.765 0.62 0.255 0.38 -
P/RPS 1.54 0.99 1.14 0.51 0.61 0.17 0.53 19.43%
P/EPS 29.14 20.66 17.93 10.46 16.67 53.13 9.90 19.69%
EY 3.43 4.84 5.58 9.56 6.00 1.88 10.11 -16.47%
DY 0.00 0.00 2.58 7.84 6.45 7.84 10.53 -
P/NAPS 3.70 2.11 2.67 1.96 1.97 0.96 1.33 18.57%

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