[KGB] YoY Quarter Result on 30-Sep-2016 [#3]

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 9.84%
YoY- 106.76%
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 97,034 63,656 87,226 61,175 35,888 48,943 19,733 30.38%
PBT 7,544 5,874 4,469 2,074 1,194 2,009 -19 -
Tax -1,328 -1,262 -1,232 -57 -213 72 41 -
NP 6,216 4,612 3,237 2,017 981 2,081 22 156.05%
-
NP to SH 6,264 4,646 3,248 2,020 977 2,097 61 116.32%
-
Tax Rate 17.60% 21.48% 27.57% 2.75% 17.84% -3.58% - -
Total Cost 90,818 59,044 83,989 59,158 34,907 46,862 19,711 28.98%
-
Net Worth 152,377 107,078 75,799 61,236 66,569 59,808 203,130 -4.67%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 2,521 - - - - - -
Div Payout % - 54.27% - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 152,377 107,078 75,799 61,236 66,569 59,808 203,130 -4.67%
NOSH 311,459 254,153 229,834 219,565 222,045 218,437 610,000 -10.59%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.41% 7.25% 3.71% 3.30% 2.73% 4.25% 0.11% -
ROE 4.11% 4.34% 4.28% 3.30% 1.47% 3.51% 0.03% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 31.17 25.25 37.95 27.86 16.16 22.41 3.23 45.88%
EPS 2.01 1.84 1.41 0.92 0.44 0.96 0.01 141.93%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4895 0.4247 0.3298 0.2789 0.2998 0.2738 0.333 6.62%
Adjusted Per Share Value based on latest NOSH - 219,565
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 15.04 9.87 13.52 9.48 5.56 7.59 3.06 30.37%
EPS 0.97 0.72 0.50 0.31 0.15 0.32 0.01 114.27%
DPS 0.00 0.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2362 0.166 0.1175 0.0949 0.1032 0.0927 0.3148 -4.67%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.30 1.02 0.605 0.285 0.325 0.455 0.45 -
P/RPS 4.17 4.04 1.59 1.02 2.01 2.03 13.91 -18.18%
P/EPS 64.60 55.35 42.81 30.98 73.86 47.40 4,500.00 -50.68%
EY 1.55 1.81 2.34 3.23 1.35 2.11 0.02 106.41%
DY 0.00 0.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 2.40 1.83 1.02 1.08 1.66 1.35 11.96%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 23/11/18 27/11/17 24/11/16 26/11/15 26/11/14 26/11/13 -
Price 1.39 1.17 0.765 0.25 0.33 0.42 0.495 -
P/RPS 4.46 4.63 2.02 0.90 2.04 1.87 15.30 -18.56%
P/EPS 69.08 63.49 54.13 27.17 75.00 43.75 4,950.00 -50.91%
EY 1.45 1.57 1.85 3.68 1.33 2.29 0.02 104.13%
DY 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 2.75 2.32 0.90 1.10 1.53 1.49 11.34%

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