[KGB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 61.67%
YoY- -35.49%
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 114,997 145,943 66,804 77,198 94,335 53,793 44,668 17.06%
PBT 4,835 6,313 1,564 4,750 6,339 5,927 8,387 -8.76%
Tax -272 -204 22 -739 -668 -499 -1,965 -28.06%
NP 4,563 6,109 1,586 4,011 5,671 5,428 6,422 -5.53%
-
NP to SH 4,559 6,154 1,625 4,011 6,218 4,683 6,422 -5.54%
-
Tax Rate 5.63% 3.23% -1.41% 15.56% 10.54% 8.42% 23.43% -
Total Cost 110,434 139,834 65,218 73,187 88,664 48,365 38,246 19.32%
-
Net Worth 65,710 50,448 54,659 51,583 51,482 31,776 28,177 15.14%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,191 921 32 - - - - -
Div Payout % 48.08% 14.97% 2.02% - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 65,710 50,448 54,659 51,583 51,482 31,776 28,177 15.14%
NOSH 219,182 184,251 164,141 94,822 84,369 64,415 64,999 22.44%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.97% 4.19% 2.37% 5.20% 6.01% 10.09% 14.38% -
ROE 6.94% 12.20% 2.97% 7.78% 12.08% 14.74% 22.79% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 52.47 79.21 40.70 81.41 111.81 83.51 68.72 -4.39%
EPS 2.08 3.34 0.99 4.23 7.37 7.27 9.88 -22.86%
DPS 1.00 0.50 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.2998 0.2738 0.333 0.544 0.6102 0.4933 0.4335 -5.95%
Adjusted Per Share Value based on latest NOSH - 125,409
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 17.82 22.62 10.35 11.96 14.62 8.34 6.92 17.06%
EPS 0.71 0.95 0.25 0.62 0.96 0.73 1.00 -5.54%
DPS 0.34 0.14 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1018 0.0782 0.0847 0.0799 0.0798 0.0492 0.0437 15.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.325 0.455 0.45 0.50 0.40 0.73 0.00 -
P/RPS 0.62 0.57 1.11 0.61 0.36 0.87 0.00 -
P/EPS 15.63 13.62 45.45 11.82 5.43 10.04 0.00 -
EY 6.40 7.34 2.20 8.46 18.43 9.96 0.00 -
DY 3.08 1.10 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.66 1.35 0.92 0.66 1.48 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 26/11/13 28/11/12 17/11/11 29/11/10 24/11/09 -
Price 0.33 0.42 0.495 0.56 0.44 0.70 0.00 -
P/RPS 0.63 0.53 1.22 0.69 0.39 0.84 0.00 -
P/EPS 15.87 12.57 50.00 13.24 5.97 9.63 0.00 -
EY 6.30 7.95 2.00 7.55 16.75 10.39 0.00 -
DY 3.03 1.19 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.53 1.49 1.03 0.72 1.42 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