[KGB] YoY Quarter Result on 30-Sep-2017 [#3]

Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 39.04%
YoY- 60.79%
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 98,258 97,034 63,656 87,226 61,175 35,888 48,943 12.30%
PBT 7,163 7,544 5,874 4,469 2,074 1,194 2,009 23.57%
Tax -2,187 -1,328 -1,262 -1,232 -57 -213 72 -
NP 4,976 6,216 4,612 3,237 2,017 981 2,081 15.62%
-
NP to SH 4,905 6,264 4,646 3,248 2,020 977 2,097 15.19%
-
Tax Rate 30.53% 17.60% 21.48% 27.57% 2.75% 17.84% -3.58% -
Total Cost 93,282 90,818 59,044 83,989 59,158 34,907 46,862 12.14%
-
Net Worth 161,270 152,377 107,078 75,799 61,236 66,569 59,808 17.95%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 1,606 - 2,521 - - - - -
Div Payout % 32.76% - 54.27% - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 161,270 152,377 107,078 75,799 61,236 66,569 59,808 17.95%
NOSH 322,623 311,459 254,153 229,834 219,565 222,045 218,437 6.70%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.06% 6.41% 7.25% 3.71% 3.30% 2.73% 4.25% -
ROE 3.04% 4.11% 4.34% 4.28% 3.30% 1.47% 3.51% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 30.57 31.17 25.25 37.95 27.86 16.16 22.41 5.30%
EPS 1.53 2.01 1.84 1.41 0.92 0.44 0.96 8.07%
DPS 0.50 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.5018 0.4895 0.4247 0.3298 0.2789 0.2998 0.2738 10.61%
Adjusted Per Share Value based on latest NOSH - 229,834
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.23 15.04 9.87 13.52 9.48 5.56 7.59 12.29%
EPS 0.76 0.97 0.72 0.50 0.31 0.15 0.32 15.49%
DPS 0.25 0.00 0.39 0.00 0.00 0.00 0.00 -
NAPS 0.2499 0.2362 0.166 0.1175 0.0949 0.1032 0.0927 17.95%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.22 1.30 1.02 0.605 0.285 0.325 0.455 -
P/RPS 3.99 4.17 4.04 1.59 1.02 2.01 2.03 11.90%
P/EPS 79.94 64.60 55.35 42.81 30.98 73.86 47.40 9.09%
EY 1.25 1.55 1.81 2.34 3.23 1.35 2.11 -8.34%
DY 0.41 0.00 0.98 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 2.66 2.40 1.83 1.02 1.08 1.66 6.55%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 26/11/15 26/11/14 -
Price 1.70 1.39 1.17 0.765 0.25 0.33 0.42 -
P/RPS 5.56 4.46 4.63 2.02 0.90 2.04 1.87 19.89%
P/EPS 111.39 69.08 63.49 54.13 27.17 75.00 43.75 16.83%
EY 0.90 1.45 1.57 1.85 3.68 1.33 2.29 -14.40%
DY 0.29 0.00 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.84 2.75 2.32 0.90 1.10 1.53 14.16%

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