[KGB] YoY Quarter Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 4.49%
YoY- 88.31%
Quarter Report
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 126,389 77,333 95,078 89,229 69,622 94,489 40,585 20.82%
PBT 9,726 1,198 7,156 5,229 2,656 1,917 1,536 35.97%
Tax -2,202 -558 -2,143 -892 -341 -84 -34 100.26%
NP 7,524 640 5,013 4,337 2,315 1,833 1,502 30.77%
-
NP to SH 7,352 623 5,098 4,399 2,336 1,839 1,502 30.27%
-
Tax Rate 22.64% 46.58% 29.95% 17.06% 12.84% 4.38% 2.21% -
Total Cost 118,865 76,693 90,065 84,892 67,307 92,656 39,083 20.34%
-
Net Worth 178,659 158,802 141,714 101,045 73,901 60,886 65,522 18.17%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 1,607 - 2,975 - - - - -
Div Payout % 21.87% - 58.36% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 178,659 158,802 141,714 101,045 73,901 60,886 65,522 18.17%
NOSH 322,623 322,396 307,905 245,434 229,834 221,566 217,681 6.77%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.95% 0.83% 5.27% 4.86% 3.33% 1.94% 3.70% -
ROE 4.12% 0.39% 3.60% 4.35% 3.16% 3.02% 2.29% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.31 24.19 31.96 36.36 30.49 42.65 18.64 13.22%
EPS 2.29 0.20 1.71 1.79 1.02 0.83 0.69 22.11%
DPS 0.50 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.5557 0.4967 0.4763 0.4117 0.3236 0.2748 0.301 10.74%
Adjusted Per Share Value based on latest NOSH - 245,434
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.59 11.99 14.74 13.83 10.79 14.64 6.29 20.82%
EPS 1.14 0.10 0.79 0.68 0.36 0.29 0.23 30.54%
DPS 0.25 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.2769 0.2461 0.2196 0.1566 0.1145 0.0944 0.1015 18.18%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.15 1.01 1.25 0.805 0.665 0.26 0.355 -
P/RPS 5.47 4.18 3.91 2.21 2.18 0.61 1.90 19.25%
P/EPS 94.02 518.32 72.95 44.91 65.01 31.33 51.45 10.56%
EY 1.06 0.19 1.37 2.23 1.54 3.19 1.94 -9.57%
DY 0.23 0.00 0.80 0.00 0.00 0.00 0.00 -
P/NAPS 3.87 2.03 2.62 1.96 2.06 0.95 1.18 21.86%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 25/08/20 22/08/19 28/08/18 24/08/17 25/08/16 26/08/15 -
Price 1.27 1.10 1.27 0.87 0.665 0.32 0.255 -
P/RPS 3.23 4.55 3.97 2.39 2.18 0.75 1.37 15.35%
P/EPS 55.54 564.50 74.12 48.54 65.01 38.55 36.96 7.01%
EY 1.80 0.18 1.35 2.06 1.54 2.59 2.71 -6.58%
DY 0.39 0.00 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.21 2.67 2.11 2.06 1.16 0.85 17.94%

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