[KGB] YoY Quarter Result on 30-Sep-2019 [#3]

Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 22.87%
YoY- 34.83%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 106,369 98,258 97,034 63,656 87,226 61,175 35,888 19.83%
PBT 8,770 7,163 7,544 5,874 4,469 2,074 1,194 39.38%
Tax -623 -2,187 -1,328 -1,262 -1,232 -57 -213 19.56%
NP 8,147 4,976 6,216 4,612 3,237 2,017 981 42.25%
-
NP to SH 7,960 4,905 6,264 4,646 3,248 2,020 977 41.80%
-
Tax Rate 7.10% 30.53% 17.60% 21.48% 27.57% 2.75% 17.84% -
Total Cost 98,222 93,282 90,818 59,044 83,989 59,158 34,907 18.79%
-
Net Worth 184,826 161,270 152,377 107,078 75,799 61,236 66,569 18.53%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 1,606 - 2,521 - - - -
Div Payout % - 32.76% - 54.27% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 184,826 161,270 152,377 107,078 75,799 61,236 66,569 18.53%
NOSH 645,246 322,623 311,459 254,153 229,834 219,565 222,045 19.43%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.66% 5.06% 6.41% 7.25% 3.71% 3.30% 2.73% -
ROE 4.31% 3.04% 4.11% 4.34% 4.28% 3.30% 1.47% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.70 30.57 31.17 25.25 37.95 27.86 16.16 0.54%
EPS 1.25 1.53 2.01 1.84 1.41 0.92 0.44 18.98%
DPS 0.00 0.50 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2901 0.5018 0.4895 0.4247 0.3298 0.2789 0.2998 -0.54%
Adjusted Per Share Value based on latest NOSH - 311,459
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.49 15.23 15.04 9.87 13.52 9.48 5.56 19.84%
EPS 1.23 0.76 0.97 0.72 0.50 0.31 0.15 41.95%
DPS 0.00 0.25 0.00 0.39 0.00 0.00 0.00 -
NAPS 0.2864 0.2499 0.2362 0.166 0.1175 0.0949 0.1032 18.52%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.76 1.22 1.30 1.02 0.605 0.285 0.325 -
P/RPS 10.54 3.99 4.17 4.04 1.59 1.02 2.01 31.77%
P/EPS 140.87 79.94 64.60 55.35 42.81 30.98 73.86 11.35%
EY 0.71 1.25 1.55 1.81 2.34 3.23 1.35 -10.14%
DY 0.00 0.41 0.00 0.98 0.00 0.00 0.00 -
P/NAPS 6.07 2.43 2.66 2.40 1.83 1.02 1.08 33.30%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 26/11/15 -
Price 1.61 1.70 1.39 1.17 0.765 0.25 0.33 -
P/RPS 9.64 5.56 4.46 4.63 2.02 0.90 2.04 29.51%
P/EPS 128.86 111.39 69.08 63.49 54.13 27.17 75.00 9.43%
EY 0.78 0.90 1.45 1.57 1.85 3.68 1.33 -8.50%
DY 0.00 0.29 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 5.55 3.39 2.84 2.75 2.32 0.90 1.10 30.93%

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