[KKB] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
13-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 64.0%
YoY- 28.39%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 164,860 203,099 180,769 197,382 237,526 157,751 89,797 10.65%
PBT 21,926 5,982 17,791 22,304 17,873 5,716 -10,730 -
Tax -4,683 -1,502 -2,498 -6,285 -5,093 -1,748 2,613 -
NP 17,243 4,480 15,293 16,019 12,780 3,968 -8,117 -
-
NP to SH 13,288 4,003 11,995 11,183 8,710 3,105 -8,677 -
-
Tax Rate 21.36% 25.11% 14.04% 28.18% 28.50% 30.58% - -
Total Cost 147,617 198,619 165,476 181,363 224,746 153,783 97,914 7.07%
-
Net Worth 395,556 389,781 350,597 348,019 299,038 283,571 275,837 6.18%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 395,556 389,781 350,597 348,019 299,038 283,571 275,837 6.18%
NOSH 288,727 288,727 257,792 257,792 257,792 257,792 257,792 1.90%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 10.46% 2.21% 8.46% 8.12% 5.38% 2.52% -9.04% -
ROE 3.36% 1.03% 3.42% 3.21% 2.91% 1.09% -3.15% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 57.10 70.34 70.12 76.57 92.14 61.19 34.83 8.58%
EPS 4.60 1.39 4.65 4.34 3.38 1.20 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.36 1.35 1.16 1.10 1.07 4.20%
Adjusted Per Share Value based on latest NOSH - 257,792
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 57.10 70.34 62.61 68.36 82.27 54.64 31.10 10.65%
EPS 4.60 1.39 4.15 3.87 3.02 1.08 -3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.35 1.2143 1.2054 1.0357 0.9821 0.9554 6.18%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.35 1.36 1.42 1.60 1.29 0.795 1.26 -
P/RPS 2.36 1.93 2.03 2.09 1.40 1.30 3.62 -6.87%
P/EPS 29.33 98.09 30.52 36.88 38.18 66.00 -37.43 -
EY 3.41 1.02 3.28 2.71 2.62 1.52 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.01 1.04 1.19 1.11 0.72 1.18 -2.88%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 18/08/22 18/08/21 13/08/20 15/08/19 07/08/18 09/08/17 -
Price 1.40 1.33 1.35 1.65 1.43 0.925 1.05 -
P/RPS 2.45 1.89 1.93 2.15 1.55 1.51 3.01 -3.37%
P/EPS 30.42 95.93 29.01 38.04 42.32 76.80 -31.20 -
EY 3.29 1.04 3.45 2.63 2.36 1.30 -3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 0.99 1.22 1.23 0.84 0.98 0.66%

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