[KGB] YoY Quarter Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.23%
YoY- 49.57%
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 417,398 180,136 129,492 111,342 109,765 104,069 109,199 25.02%
PBT 26,179 13,254 6,798 10,161 6,924 7,417 5,747 28.73%
Tax -6,809 -2,080 781 -2,621 -1,903 -2,919 -1,046 36.62%
NP 19,370 11,174 7,579 7,540 5,021 4,498 4,701 26.60%
-
NP to SH 17,828 10,964 7,527 7,782 5,203 4,606 4,750 24.64%
-
Tax Rate 26.01% 15.69% -11.49% 25.79% 27.48% 39.36% 18.20% -
Total Cost 398,028 168,962 121,913 103,802 104,744 99,571 104,498 24.95%
-
Net Worth 241,577 194,959 164,454 154,797 116,492 80,120 65,946 24.14%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 9,645 6,430 - - - - - -
Div Payout % 54.10% 58.65% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 241,577 194,959 164,454 154,797 116,492 80,120 65,946 24.14%
NOSH 645,246 645,246 322,623 311,459 266,833 229,834 222,375 19.41%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 4.64% 6.20% 5.85% 6.77% 4.57% 4.32% 4.30% -
ROE 7.38% 5.62% 4.58% 5.03% 4.47% 5.75% 7.20% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 64.91 28.01 41.04 35.88 41.87 45.28 49.58 4.59%
EPS 2.77 1.71 2.39 2.51 1.99 2.00 0.92 20.15%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3757 0.3032 0.5212 0.4988 0.4444 0.3486 0.2994 3.85%
Adjusted Per Share Value based on latest NOSH - 311,459
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 61.72 26.63 19.15 16.46 16.23 15.39 16.15 25.02%
EPS 2.64 1.62 1.11 1.15 0.77 0.68 0.70 24.74%
DPS 1.43 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3572 0.2883 0.2432 0.2289 0.1722 0.1185 0.0975 24.14%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.37 1.72 1.69 1.26 1.12 0.83 0.285 -
P/RPS 2.11 6.14 4.12 3.51 2.67 1.83 0.57 24.36%
P/EPS 49.41 100.87 70.84 50.25 56.43 41.42 13.22 24.56%
EY 2.02 0.99 1.41 1.99 1.77 2.41 7.57 -19.75%
DY 1.09 0.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 5.67 3.24 2.53 2.52 2.38 0.95 25.13%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 26/02/18 22/02/17 -
Price 1.52 1.43 2.36 1.26 1.28 0.865 0.43 -
P/RPS 2.34 5.10 5.75 3.51 3.06 1.91 0.87 17.91%
P/EPS 54.82 83.87 98.93 50.25 64.49 43.16 19.94 18.35%
EY 1.82 1.19 1.01 1.99 1.55 2.32 5.02 -15.55%
DY 0.99 0.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.05 4.72 4.53 2.53 2.88 2.48 1.44 18.79%

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