[KGB] YoY Quarter Result on 31-Dec-2020 [#4]

Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 53.46%
YoY- -3.28%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 180,136 129,492 111,342 109,765 104,069 109,199 91,452 11.94%
PBT 13,254 6,798 10,161 6,924 7,417 5,747 -6,745 -
Tax -2,080 781 -2,621 -1,903 -2,919 -1,046 -407 31.21%
NP 11,174 7,579 7,540 5,021 4,498 4,701 -7,152 -
-
NP to SH 10,964 7,527 7,782 5,203 4,606 4,750 -7,182 -
-
Tax Rate 15.69% -11.49% 25.79% 27.48% 39.36% 18.20% - -
Total Cost 168,962 121,913 103,802 104,744 99,571 104,498 98,604 9.38%
-
Net Worth 194,959 164,454 154,797 116,492 80,120 65,946 59,835 21.73%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 6,430 - - - - - - -
Div Payout % 58.65% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 194,959 164,454 154,797 116,492 80,120 65,946 59,835 21.73%
NOSH 645,246 322,623 311,459 266,833 229,834 222,375 222,352 19.41%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.20% 5.85% 6.77% 4.57% 4.32% 4.30% -7.82% -
ROE 5.62% 4.58% 5.03% 4.47% 5.75% 7.20% -12.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 28.01 41.04 35.88 41.87 45.28 49.58 41.13 -6.19%
EPS 1.71 2.39 2.51 1.99 2.00 0.92 -3.23 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3032 0.5212 0.4988 0.4444 0.3486 0.2994 0.2691 2.00%
Adjusted Per Share Value based on latest NOSH - 322,623
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 27.92 20.07 17.26 17.01 16.13 16.92 14.17 11.95%
EPS 1.70 1.17 1.21 0.81 0.71 0.74 -1.11 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3021 0.2549 0.2399 0.1805 0.1242 0.1022 0.0927 21.74%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.72 1.69 1.26 1.12 0.83 0.285 0.29 -
P/RPS 6.14 4.12 3.51 2.67 1.83 0.57 0.71 43.22%
P/EPS 100.87 70.84 50.25 56.43 41.42 13.22 -8.98 -
EY 0.99 1.41 1.99 1.77 2.41 7.57 -11.14 -
DY 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.67 3.24 2.53 2.52 2.38 0.95 1.08 31.80%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 26/02/20 26/02/19 26/02/18 22/02/17 26/02/16 -
Price 1.43 2.36 1.26 1.28 0.865 0.43 0.275 -
P/RPS 5.10 5.75 3.51 3.06 1.91 0.87 0.67 40.21%
P/EPS 83.87 98.93 50.25 64.49 43.16 19.94 -8.51 -
EY 1.19 1.01 1.99 1.55 2.32 5.02 -11.75 -
DY 0.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.72 4.53 2.53 2.88 2.48 1.44 1.02 29.05%

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