[KGB] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 112.96%
YoY- 110.11%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 162,064 171,485 175,777 126,125 172,970 79,109 97,000 8.92%
PBT 6,100 13,660 11,661 5,057 2,250 3,641 4,304 5.97%
Tax -1,437 -3,869 -3,130 -706 -141 -59 -276 31.61%
NP 4,663 9,791 8,531 4,351 2,109 3,582 4,028 2.46%
-
NP to SH 4,678 9,941 8,609 4,404 2,096 3,582 4,057 2.39%
-
Tax Rate 23.56% 28.32% 26.84% 13.96% 6.27% 1.62% 6.41% -
Total Cost 157,401 161,694 167,246 121,774 170,861 75,527 92,972 9.16%
-
Net Worth 158,802 141,714 101,045 73,901 60,629 65,742 44,002 23.82%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 2,975 3,681 2,283 1,103 2,184 821 -
Div Payout % - 29.93% 42.76% 51.86% 52.63% 60.98% 20.24% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 158,802 141,714 101,045 73,901 60,629 65,742 44,002 23.82%
NOSH 322,396 307,905 245,434 229,834 220,631 218,414 164,251 11.88%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.88% 5.71% 4.85% 3.45% 1.22% 4.53% 4.15% -
ROE 2.95% 7.01% 8.52% 5.96% 3.46% 5.45% 9.22% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 50.69 57.64 71.62 55.23 78.40 36.22 59.06 -2.51%
EPS 1.48 3.33 3.56 1.93 0.95 1.64 2.47 -8.17%
DPS 0.00 1.00 1.50 1.00 0.50 1.00 0.50 -
NAPS 0.4967 0.4763 0.4117 0.3236 0.2748 0.301 0.2679 10.82%
Adjusted Per Share Value based on latest NOSH - 229,834
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 25.12 26.58 27.24 19.55 26.81 12.26 15.03 8.92%
EPS 0.72 1.54 1.33 0.68 0.32 0.56 0.63 2.24%
DPS 0.00 0.46 0.57 0.35 0.17 0.34 0.13 -
NAPS 0.2461 0.2196 0.1566 0.1145 0.094 0.1019 0.0682 23.82%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.01 1.25 0.805 0.665 0.26 0.355 0.405 -
P/RPS 1.99 2.17 1.12 1.20 0.33 0.98 0.69 19.28%
P/EPS 69.03 37.41 22.95 34.48 27.37 21.65 16.40 27.03%
EY 1.45 2.67 4.36 2.90 3.65 4.62 6.10 -21.27%
DY 0.00 0.80 1.86 1.50 1.92 2.82 1.23 -
P/NAPS 2.03 2.62 1.96 2.06 0.95 1.18 1.51 5.05%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 22/08/19 28/08/18 24/08/17 25/08/16 26/08/15 28/08/14 -
Price 1.10 1.27 0.87 0.665 0.32 0.255 0.435 -
P/RPS 2.17 2.20 1.21 1.20 0.41 0.70 0.74 19.61%
P/EPS 75.18 38.01 24.80 34.48 33.68 15.55 17.61 27.33%
EY 1.33 2.63 4.03 2.90 2.97 6.43 5.68 -21.47%
DY 0.00 0.79 1.72 1.50 1.56 3.92 1.15 -
P/NAPS 2.21 2.67 2.11 2.06 1.16 0.85 1.62 5.30%

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