[KGB] YoY Quarter Result on 31-Dec-2016 [#4]

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 135.15%
YoY- 166.14%
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 111,342 109,765 104,069 109,199 91,452 43,713 50,612 14.03%
PBT 10,161 6,924 7,417 5,747 -6,745 -814 85 121.86%
Tax -2,621 -1,903 -2,919 -1,046 -407 -172 -60 87.61%
NP 7,540 5,021 4,498 4,701 -7,152 -986 25 158.85%
-
NP to SH 7,782 5,203 4,606 4,750 -7,182 -979 38 142.68%
-
Tax Rate 25.79% 27.48% 39.36% 18.20% - - 70.59% -
Total Cost 103,802 104,744 99,571 104,498 98,604 44,699 50,587 12.72%
-
Net Worth 154,797 116,492 80,120 65,946 59,835 80,277 205,204 -4.58%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 154,797 116,492 80,120 65,946 59,835 80,277 205,204 -4.58%
NOSH 311,459 266,833 229,834 222,375 222,352 217,555 610,000 -10.59%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.77% 4.57% 4.32% 4.30% -7.82% -2.26% 0.05% -
ROE 5.03% 4.47% 5.75% 7.20% -12.00% -1.22% 0.02% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 35.88 41.87 45.28 49.58 41.13 20.09 8.30 27.61%
EPS 2.51 1.99 2.00 0.92 -3.23 -0.45 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4988 0.4444 0.3486 0.2994 0.2691 0.369 0.3364 6.78%
Adjusted Per Share Value based on latest NOSH - 222,375
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 17.26 17.01 16.13 16.92 14.17 6.77 7.84 14.04%
EPS 1.21 0.81 0.71 0.74 -1.11 -0.15 0.01 122.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2399 0.1805 0.1242 0.1022 0.0927 0.1244 0.318 -4.58%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.26 1.12 0.83 0.285 0.29 0.34 0.43 -
P/RPS 3.51 2.67 1.83 0.57 0.71 1.69 5.18 -6.27%
P/EPS 50.25 56.43 41.42 13.22 -8.98 -75.56 6,902.63 -55.95%
EY 1.99 1.77 2.41 7.57 -11.14 -1.32 0.01 141.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.52 2.38 0.95 1.08 0.92 1.28 12.02%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 26/02/18 22/02/17 26/02/16 27/02/15 26/02/14 -
Price 1.26 1.28 0.865 0.43 0.275 0.405 0.445 -
P/RPS 3.51 3.06 1.91 0.87 0.67 2.02 5.36 -6.80%
P/EPS 50.25 64.49 43.16 19.94 -8.51 -90.00 7,143.42 -56.21%
EY 1.99 1.55 2.32 5.02 -11.75 -1.11 0.01 141.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.88 2.48 1.44 1.02 1.10 1.32 11.44%

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