[KGB] YoY Quarter Result on 31-Dec-2017 [#4]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 41.81%
YoY- -3.03%
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 129,492 111,342 109,765 104,069 109,199 91,452 43,713 19.82%
PBT 6,798 10,161 6,924 7,417 5,747 -6,745 -814 -
Tax 781 -2,621 -1,903 -2,919 -1,046 -407 -172 -
NP 7,579 7,540 5,021 4,498 4,701 -7,152 -986 -
-
NP to SH 7,527 7,782 5,203 4,606 4,750 -7,182 -979 -
-
Tax Rate -11.49% 25.79% 27.48% 39.36% 18.20% - - -
Total Cost 121,913 103,802 104,744 99,571 104,498 98,604 44,699 18.18%
-
Net Worth 164,454 154,797 116,492 80,120 65,946 59,835 80,277 12.68%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 164,454 154,797 116,492 80,120 65,946 59,835 80,277 12.68%
NOSH 322,623 311,459 266,833 229,834 222,375 222,352 217,555 6.78%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.85% 6.77% 4.57% 4.32% 4.30% -7.82% -2.26% -
ROE 4.58% 5.03% 4.47% 5.75% 7.20% -12.00% -1.22% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.04 35.88 41.87 45.28 49.58 41.13 20.09 12.63%
EPS 2.39 2.51 1.99 2.00 0.92 -3.23 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5212 0.4988 0.4444 0.3486 0.2994 0.2691 0.369 5.91%
Adjusted Per Share Value based on latest NOSH - 229,834
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.07 17.26 17.01 16.13 16.92 14.17 6.77 19.83%
EPS 1.17 1.21 0.81 0.71 0.74 -1.11 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2549 0.2399 0.1805 0.1242 0.1022 0.0927 0.1244 12.68%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.69 1.26 1.12 0.83 0.285 0.29 0.34 -
P/RPS 4.12 3.51 2.67 1.83 0.57 0.71 1.69 15.99%
P/EPS 70.84 50.25 56.43 41.42 13.22 -8.98 -75.56 -
EY 1.41 1.99 1.77 2.41 7.57 -11.14 -1.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 2.53 2.52 2.38 0.95 1.08 0.92 23.32%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 26/02/19 26/02/18 22/02/17 26/02/16 27/02/15 -
Price 2.36 1.26 1.28 0.865 0.43 0.275 0.405 -
P/RPS 5.75 3.51 3.06 1.91 0.87 0.67 2.02 19.02%
P/EPS 98.93 50.25 64.49 43.16 19.94 -8.51 -90.00 -
EY 1.01 1.99 1.55 2.32 5.02 -11.75 -1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 2.53 2.88 2.48 1.44 1.02 1.10 26.57%

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