[KGB] YoY Quarter Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 12.96%
YoY- 27.03%
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 77,333 95,078 89,229 69,622 94,489 40,585 43,927 9.87%
PBT 1,198 7,156 5,229 2,656 1,917 1,536 1,932 -7.64%
Tax -558 -2,143 -892 -341 -84 -34 33 -
NP 640 5,013 4,337 2,315 1,833 1,502 1,965 -17.03%
-
NP to SH 623 5,098 4,399 2,336 1,839 1,502 1,977 -17.49%
-
Tax Rate 46.58% 29.95% 17.06% 12.84% 4.38% 2.21% -1.71% -
Total Cost 76,693 90,065 84,892 67,307 92,656 39,083 41,962 10.56%
-
Net Worth 158,802 141,714 101,045 73,901 60,886 65,522 51,421 20.65%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 2,975 - - - - - -
Div Payout % - 58.36% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 158,802 141,714 101,045 73,901 60,886 65,522 51,421 20.65%
NOSH 322,396 307,905 245,434 229,834 221,566 217,681 191,941 9.01%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.83% 5.27% 4.86% 3.33% 1.94% 3.70% 4.47% -
ROE 0.39% 3.60% 4.35% 3.16% 3.02% 2.29% 3.84% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.19 31.96 36.36 30.49 42.65 18.64 22.89 0.92%
EPS 0.20 1.71 1.79 1.02 0.83 0.69 1.03 -23.88%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4967 0.4763 0.4117 0.3236 0.2748 0.301 0.2679 10.82%
Adjusted Per Share Value based on latest NOSH - 229,834
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 11.99 14.74 13.83 10.79 14.64 6.29 6.81 9.87%
EPS 0.10 0.79 0.68 0.36 0.29 0.23 0.31 -17.17%
DPS 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2461 0.2196 0.1566 0.1145 0.0944 0.1015 0.0797 20.65%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.01 1.25 0.805 0.665 0.26 0.355 0.405 -
P/RPS 4.18 3.91 2.21 2.18 0.61 1.90 1.77 15.38%
P/EPS 518.32 72.95 44.91 65.01 31.33 51.45 39.32 53.63%
EY 0.19 1.37 2.23 1.54 3.19 1.94 2.54 -35.06%
DY 0.00 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.62 1.96 2.06 0.95 1.18 1.51 5.05%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 22/08/19 28/08/18 24/08/17 25/08/16 26/08/15 28/08/14 -
Price 1.10 1.27 0.87 0.665 0.32 0.255 0.435 -
P/RPS 4.55 3.97 2.39 2.18 0.75 1.37 1.90 15.65%
P/EPS 564.50 74.12 48.54 65.01 38.55 36.96 42.23 53.99%
EY 0.18 1.35 2.06 1.54 2.59 2.71 2.37 -34.89%
DY 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.67 2.11 2.06 1.16 0.85 1.62 5.30%

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