[KGB] YoY Quarter Result on 30-Sep-2015 [#3]

Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -34.95%
YoY- -53.41%
Quarter Report
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 63,656 87,226 61,175 35,888 48,943 19,733 26,410 15.78%
PBT 5,874 4,469 2,074 1,194 2,009 -19 1,941 20.25%
Tax -1,262 -1,232 -57 -213 72 41 -411 20.54%
NP 4,612 3,237 2,017 981 2,081 22 1,530 20.17%
-
NP to SH 4,646 3,248 2,020 977 2,097 61 1,530 20.32%
-
Tax Rate 21.48% 27.57% 2.75% 17.84% -3.58% - 21.17% -
Total Cost 59,044 83,989 59,158 34,907 46,862 19,711 24,880 15.48%
-
Net Worth 107,078 75,799 61,236 66,569 59,808 203,130 68,222 7.79%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,521 - - - - - - -
Div Payout % 54.27% - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 107,078 75,799 61,236 66,569 59,808 203,130 68,222 7.79%
NOSH 254,153 229,834 219,565 222,045 218,437 610,000 125,409 12.48%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.25% 3.71% 3.30% 2.73% 4.25% 0.11% 5.79% -
ROE 4.34% 4.28% 3.30% 1.47% 3.51% 0.03% 2.24% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.25 37.95 27.86 16.16 22.41 3.23 21.06 3.06%
EPS 1.84 1.41 0.92 0.44 0.96 0.01 1.22 7.08%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4247 0.3298 0.2789 0.2998 0.2738 0.333 0.544 -4.04%
Adjusted Per Share Value based on latest NOSH - 222,045
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.87 13.52 9.48 5.56 7.59 3.06 4.09 15.80%
EPS 0.72 0.50 0.31 0.15 0.32 0.01 0.24 20.08%
DPS 0.39 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.166 0.1175 0.0949 0.1032 0.0927 0.3148 0.1057 7.80%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.02 0.605 0.285 0.325 0.455 0.45 0.50 -
P/RPS 4.04 1.59 1.02 2.01 2.03 13.91 2.37 9.29%
P/EPS 55.35 42.81 30.98 73.86 47.40 4,500.00 40.98 5.13%
EY 1.81 2.34 3.23 1.35 2.11 0.02 2.44 -4.85%
DY 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.83 1.02 1.08 1.66 1.35 0.92 17.32%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 27/11/17 24/11/16 26/11/15 26/11/14 26/11/13 28/11/12 -
Price 1.17 0.765 0.25 0.33 0.42 0.495 0.56 -
P/RPS 4.63 2.02 0.90 2.04 1.87 15.30 2.66 9.67%
P/EPS 63.49 54.13 27.17 75.00 43.75 4,950.00 45.90 5.55%
EY 1.57 1.85 3.68 1.33 2.29 0.02 2.18 -5.32%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.32 0.90 1.10 1.53 1.49 1.03 17.77%

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