[KGB] YoY Quarter Result on 31-Mar-2014 [#1]

Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5373.68%
YoY- 156.47%
Quarter Report
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 56,503 78,481 38,524 53,073 24,017 26,723 19,420 19.46%
PBT 2,401 333 2,105 2,372 997 991 802 20.03%
Tax -365 -57 -25 -309 -186 -189 -15 70.14%
NP 2,036 276 2,080 2,063 811 802 787 17.14%
-
NP to SH 2,068 257 2,080 2,080 811 802 687 20.14%
-
Tax Rate 15.20% 17.12% 1.19% 13.03% 18.66% 19.07% 1.87% -
Total Cost 54,467 78,205 36,444 51,010 23,206 25,921 18,633 19.55%
-
Net Worth 69,889 57,011 62,118 55,740 54,511 51,089 38,409 10.48%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 2,223 1,070 2,166 806 31 31 20 119.11%
Div Payout % 107.53% 416.67% 104.17% 38.76% 3.92% 3.96% 3.03% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 69,889 57,011 62,118 55,740 54,511 51,089 38,409 10.48%
NOSH 222,365 214,166 216,666 161,240 159,019 79,405 69,393 21.39%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.60% 0.35% 5.40% 3.89% 3.38% 3.00% 4.05% -
ROE 2.96% 0.45% 3.35% 3.73% 1.49% 1.57% 1.79% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.41 36.64 17.78 32.92 15.10 33.65 27.99 -1.59%
EPS 0.93 0.12 0.96 1.29 0.51 1.01 0.99 -1.03%
DPS 1.00 0.50 1.00 0.50 0.02 0.04 0.03 79.30%
NAPS 0.3143 0.2662 0.2867 0.3457 0.3428 0.6434 0.5535 -8.99%
Adjusted Per Share Value based on latest NOSH - 161,240
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.76 12.16 5.97 8.23 3.72 4.14 3.01 19.46%
EPS 0.32 0.04 0.32 0.32 0.13 0.12 0.11 19.45%
DPS 0.34 0.17 0.34 0.12 0.00 0.00 0.00 -
NAPS 0.1083 0.0884 0.0963 0.0864 0.0845 0.0792 0.0595 10.48%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.585 0.26 0.355 0.56 0.485 0.43 0.35 -
P/RPS 2.30 0.71 2.00 1.70 3.21 1.28 1.25 10.68%
P/EPS 62.90 216.67 36.98 43.41 95.10 42.57 35.35 10.07%
EY 1.59 0.46 2.70 2.30 1.05 2.35 2.83 -9.15%
DY 1.71 1.92 2.82 0.89 0.04 0.09 0.09 63.27%
P/NAPS 1.86 0.98 1.24 1.62 1.41 0.67 0.63 19.75%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 25/05/16 28/05/15 28/05/14 30/05/13 25/05/12 31/05/11 -
Price 0.62 0.255 0.38 0.61 0.52 0.50 0.41 -
P/RPS 2.44 0.70 2.14 1.85 3.44 1.49 1.47 8.80%
P/EPS 66.67 212.50 39.58 47.29 101.96 49.50 41.41 8.25%
EY 1.50 0.47 2.53 2.11 0.98 2.02 2.41 -7.59%
DY 1.61 1.96 2.63 0.82 0.04 0.08 0.07 68.55%
P/NAPS 1.97 0.96 1.33 1.76 1.52 0.78 0.74 17.70%

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