[KGB] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -76.67%
YoY- 704.67%
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 84,731 76,407 86,548 56,503 78,481 38,524 53,073 8.10%
PBT 4,902 6,504 6,432 2,401 333 2,105 2,372 12.84%
Tax -879 -1,726 -2,238 -365 -57 -25 -309 19.01%
NP 4,023 4,778 4,194 2,036 276 2,080 2,063 11.76%
-
NP to SH 4,055 4,843 4,210 2,068 257 2,080 2,080 11.75%
-
Tax Rate 17.93% 26.54% 34.79% 15.20% 17.12% 1.19% 13.03% -
Total Cost 80,708 71,629 82,354 54,467 78,205 36,444 51,010 7.93%
-
Net Worth 158,614 129,876 89,907 69,889 57,011 62,118 55,740 19.02%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 2,241 3,455 2,223 1,070 2,166 806 -
Div Payout % - 46.28% 82.07% 107.53% 416.67% 104.17% 38.76% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 158,614 129,876 89,907 69,889 57,011 62,118 55,740 19.02%
NOSH 311,459 290,840 245,434 222,365 214,166 216,666 161,240 11.58%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 4.75% 6.25% 4.85% 3.60% 0.35% 5.40% 3.89% -
ROE 2.56% 3.73% 4.68% 2.96% 0.45% 3.35% 3.73% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 27.30 27.27 37.57 25.41 36.64 17.78 32.92 -3.06%
EPS 1.30 1.73 1.83 0.93 0.12 0.96 1.29 0.12%
DPS 0.00 0.80 1.50 1.00 0.50 1.00 0.50 -
NAPS 0.5111 0.4636 0.3903 0.3143 0.2662 0.2867 0.3457 6.72%
Adjusted Per Share Value based on latest NOSH - 222,365
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 13.13 11.84 13.41 8.76 12.16 5.97 8.23 8.08%
EPS 0.63 0.75 0.65 0.32 0.04 0.32 0.32 11.94%
DPS 0.00 0.35 0.54 0.34 0.17 0.34 0.12 -
NAPS 0.2458 0.2013 0.1393 0.1083 0.0884 0.0963 0.0864 19.01%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.90 1.25 0.69 0.585 0.26 0.355 0.56 -
P/RPS 3.30 4.58 1.84 2.30 0.71 2.00 1.70 11.67%
P/EPS 68.88 72.31 37.75 62.90 216.67 36.98 43.41 7.99%
EY 1.45 1.38 2.65 1.59 0.46 2.70 2.30 -7.39%
DY 0.00 0.64 2.17 1.71 1.92 2.82 0.89 -
P/NAPS 1.76 2.70 1.77 1.86 0.98 1.24 1.62 1.38%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 23/05/19 21/05/18 29/05/17 25/05/16 28/05/15 28/05/14 -
Price 1.08 1.24 0.765 0.62 0.255 0.38 0.61 -
P/RPS 3.96 4.55 2.04 2.44 0.70 2.14 1.85 13.51%
P/EPS 82.66 71.73 41.86 66.67 212.50 39.58 47.29 9.74%
EY 1.21 1.39 2.39 1.50 0.47 2.53 2.11 -8.84%
DY 0.00 0.65 1.96 1.61 1.96 2.63 0.82 -
P/NAPS 2.11 2.67 1.96 1.97 0.96 1.33 1.76 3.06%

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