[KGB] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -157.53%
YoY- -150.69%
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 349,198 317,420 343,344 206,449 189,656 117,416 116,198 20.11%
PBT 24,459 16,943 10,071 -1,910 5,499 1,649 7,232 22.50%
Tax -6,295 -4,857 -1,244 -679 -376 -38 -1,151 32.71%
NP 18,164 12,086 8,827 -2,589 5,123 1,611 6,081 19.99%
-
NP to SH 18,458 12,258 8,866 -2,623 5,175 1,663 6,081 20.31%
-
Tax Rate 25.74% 28.67% 12.35% - 6.84% 2.30% 15.92% -
Total Cost 331,034 305,334 334,517 209,038 184,533 115,805 110,117 20.12%
-
Net Worth 116,492 80,120 65,946 59,315 71,252 55,624 37,506 20.78%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 6,553 2,298 1,101 2,204 965 3,307 44 130.14%
Div Payout % 35.50% 18.75% 12.42% 0.00% 18.66% 198.86% 0.73% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 116,492 80,120 65,946 59,315 71,252 55,624 37,506 20.78%
NOSH 266,833 229,834 222,375 220,420 193,097 165,353 111,197 15.69%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.20% 3.81% 2.57% -1.25% 2.70% 1.37% 5.23% -
ROE 15.84% 15.30% 13.44% -4.42% 7.26% 2.99% 16.21% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 133.21 138.11 155.88 93.66 98.22 71.01 104.50 4.12%
EPS 7.45 5.38 4.00 -1.19 2.68 1.04 3.82 11.77%
DPS 2.50 1.00 0.50 1.00 0.50 2.00 0.04 99.14%
NAPS 0.4444 0.3486 0.2994 0.2691 0.369 0.3364 0.3373 4.70%
Adjusted Per Share Value based on latest NOSH - 222,352
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 54.12 49.19 53.21 32.00 29.39 18.20 18.01 20.11%
EPS 2.86 1.90 1.37 -0.41 0.80 0.26 0.94 20.36%
DPS 1.02 0.36 0.17 0.34 0.15 0.51 0.01 116.07%
NAPS 0.1805 0.1242 0.1022 0.0919 0.1104 0.0862 0.0581 20.78%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.12 0.83 0.285 0.29 0.34 0.43 0.53 -
P/RPS 0.84 0.60 0.18 0.31 0.35 0.61 0.51 8.66%
P/EPS 15.91 15.56 7.08 -24.37 12.69 42.76 9.69 8.61%
EY 6.29 6.43 14.12 -4.10 7.88 2.34 10.32 -7.91%
DY 2.23 1.20 1.75 3.45 1.47 4.65 0.08 74.08%
P/NAPS 2.52 2.38 0.95 1.08 0.92 1.28 1.57 8.20%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 -
Price 1.28 0.865 0.43 0.275 0.405 0.445 0.50 -
P/RPS 0.96 0.63 0.28 0.29 0.41 0.63 0.48 12.24%
P/EPS 18.18 16.22 10.68 -23.11 15.11 44.25 9.14 12.13%
EY 5.50 6.17 9.36 -4.33 6.62 2.26 10.94 -10.82%
DY 1.95 1.16 1.16 3.64 1.23 4.49 0.08 70.23%
P/NAPS 2.88 2.48 1.44 1.02 1.10 1.32 1.48 11.72%

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