[KGB] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 32.61%
YoY- 1080.1%
Quarter Report
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 424,913 312,397 126,389 77,333 95,078 89,229 69,622 35.16%
PBT 25,948 17,504 9,726 1,198 7,156 5,229 2,656 46.18%
Tax -5,644 -3,572 -2,202 -558 -2,143 -892 -341 59.60%
NP 20,304 13,932 7,524 640 5,013 4,337 2,315 43.58%
-
NP to SH 19,064 13,559 7,352 623 5,098 4,399 2,336 41.86%
-
Tax Rate 21.75% 20.41% 22.64% 46.58% 29.95% 17.06% 12.84% -
Total Cost 404,609 298,465 118,865 76,693 90,065 84,892 67,307 34.82%
-
Net Worth 273,213 210,198 178,659 158,802 141,714 101,045 73,901 24.33%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 9,645 6,430 1,607 - 2,975 - - -
Div Payout % 50.59% 47.42% 21.87% - 58.36% - - -
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 273,213 210,198 178,659 158,802 141,714 101,045 73,901 24.33%
NOSH 645,246 645,246 322,623 322,396 307,905 245,434 229,834 18.76%
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 4.78% 4.46% 5.95% 0.83% 5.27% 4.86% 3.33% -
ROE 6.98% 6.45% 4.12% 0.39% 3.60% 4.35% 3.16% -
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 66.08 48.58 39.31 24.19 31.96 36.36 30.49 13.75%
EPS 2.96 2.11 2.29 0.20 1.71 1.79 1.02 19.42%
DPS 1.50 1.00 0.50 0.00 1.00 0.00 0.00 -
NAPS 0.4249 0.3269 0.5557 0.4967 0.4763 0.4117 0.3236 4.64%
Adjusted Per Share Value based on latest NOSH - 322,623
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 62.55 45.99 18.61 11.38 14.00 13.14 10.25 35.16%
EPS 2.81 2.00 1.08 0.09 0.75 0.65 0.34 42.16%
DPS 1.42 0.95 0.24 0.00 0.44 0.00 0.00 -
NAPS 0.4022 0.3094 0.263 0.2338 0.2086 0.1487 0.1088 24.33%
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 1.49 1.19 2.15 1.01 1.25 0.805 0.665 -
P/RPS 2.25 2.45 5.47 4.18 3.91 2.21 2.18 0.52%
P/EPS 50.26 56.43 94.02 518.32 72.95 44.91 65.01 -4.19%
EY 1.99 1.77 1.06 0.19 1.37 2.23 1.54 4.36%
DY 1.01 0.84 0.23 0.00 0.80 0.00 0.00 -
P/NAPS 3.51 3.64 3.87 2.03 2.62 1.96 2.06 9.28%
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 15/08/22 24/08/21 25/08/20 22/08/19 28/08/18 24/08/17 -
Price 1.46 1.31 1.27 1.10 1.27 0.87 0.665 -
P/RPS 2.21 2.70 3.23 4.55 3.97 2.39 2.18 0.22%
P/EPS 49.24 62.12 55.54 564.50 74.12 48.54 65.01 -4.52%
EY 2.03 1.61 1.80 0.18 1.35 2.06 1.54 4.70%
DY 1.03 0.76 0.39 0.00 0.79 0.00 0.00 -
P/NAPS 3.44 4.01 2.29 2.21 2.67 2.11 2.06 8.91%

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