[KGB] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 61.72%
YoY- 117.64%
Quarter Report
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 337,578 260,322 268,519 239,433 213,351 234,145 114,997 19.64%
PBT 25,234 13,263 21,204 17,535 9,526 4,324 4,835 31.67%
Tax -3,854 -3,624 -5,197 -4,392 -1,938 -198 -272 55.49%
NP 21,380 9,639 16,007 13,143 7,588 4,126 4,563 29.32%
-
NP to SH 20,856 9,583 16,205 13,255 7,652 4,116 4,559 28.81%
-
Tax Rate 15.27% 27.32% 24.51% 25.05% 20.34% 4.58% 5.63% -
Total Cost 316,198 250,683 252,512 226,290 205,763 230,019 110,434 19.14%
-
Net Worth 184,826 161,270 152,377 107,078 75,799 61,387 65,710 18.79%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 3,185 1,606 3,112 6,303 2,298 1,100 2,191 6.42%
Div Payout % 15.27% 16.77% 19.21% 47.55% 30.04% 26.74% 48.08% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 184,826 161,270 152,377 107,078 75,799 61,387 65,710 18.79%
NOSH 645,246 322,623 311,459 254,153 229,834 220,106 219,182 19.69%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.33% 3.70% 5.96% 5.49% 3.56% 1.76% 3.97% -
ROE 11.28% 5.94% 10.63% 12.38% 10.10% 6.70% 6.94% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 52.99 81.00 86.26 94.96 92.83 106.38 52.47 0.16%
EPS 4.32 3.04 5.40 5.40 3.36 1.87 2.08 12.94%
DPS 0.50 0.50 1.00 2.50 1.00 0.50 1.00 -10.90%
NAPS 0.2901 0.5018 0.4895 0.4247 0.3298 0.2789 0.2998 -0.54%
Adjusted Per Share Value based on latest NOSH - 645,246
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 52.32 40.34 41.61 37.11 33.07 36.29 17.82 19.64%
EPS 3.23 1.49 2.51 2.05 1.19 0.64 0.71 28.69%
DPS 0.49 0.25 0.48 0.98 0.36 0.17 0.34 6.27%
NAPS 0.2864 0.2499 0.2362 0.166 0.1175 0.0951 0.1018 18.79%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.76 1.22 1.30 1.02 0.605 0.285 0.325 -
P/RPS 3.32 1.51 1.51 1.07 0.65 0.27 0.62 32.23%
P/EPS 53.76 40.92 24.97 19.40 18.17 15.24 15.63 22.83%
EY 1.86 2.44 4.00 5.15 5.50 6.56 6.40 -18.59%
DY 0.28 0.41 0.77 2.45 1.65 1.75 3.08 -32.92%
P/NAPS 6.07 2.43 2.66 2.40 1.83 1.02 1.08 33.30%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 26/11/15 -
Price 1.61 1.70 1.39 1.17 0.765 0.25 0.33 -
P/RPS 3.04 2.10 1.61 1.23 0.82 0.24 0.63 29.96%
P/EPS 49.18 57.01 26.70 22.25 22.98 13.37 15.87 20.72%
EY 2.03 1.75 3.75 4.49 4.35 7.48 6.30 -17.18%
DY 0.31 0.29 0.72 2.14 1.31 2.00 3.03 -31.58%
P/NAPS 5.55 3.39 2.84 2.75 2.32 0.90 1.10 30.93%

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