[KGB] YoY Quarter Result on 31-Mar-2015 [#1]

Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 312.46%
YoY-0.0%
Quarter Report
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 86,548 56,503 78,481 38,524 53,073 24,017 26,723 21.62%
PBT 6,432 2,401 333 2,105 2,372 997 991 36.55%
Tax -2,238 -365 -57 -25 -309 -186 -189 50.94%
NP 4,194 2,036 276 2,080 2,063 811 802 31.73%
-
NP to SH 4,210 2,068 257 2,080 2,080 811 802 31.81%
-
Tax Rate 34.79% 15.20% 17.12% 1.19% 13.03% 18.66% 19.07% -
Total Cost 82,354 54,467 78,205 36,444 51,010 23,206 25,921 21.23%
-
Net Worth 89,907 69,889 57,011 62,118 55,740 54,511 51,089 9.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 3,455 2,223 1,070 2,166 806 31 31 119.29%
Div Payout % 82.07% 107.53% 416.67% 104.17% 38.76% 3.92% 3.96% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 89,907 69,889 57,011 62,118 55,740 54,511 51,089 9.87%
NOSH 245,434 222,365 214,166 216,666 161,240 159,019 79,405 20.68%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.85% 3.60% 0.35% 5.40% 3.89% 3.38% 3.00% -
ROE 4.68% 2.96% 0.45% 3.35% 3.73% 1.49% 1.57% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 37.57 25.41 36.64 17.78 32.92 15.10 33.65 1.85%
EPS 1.83 0.93 0.12 0.96 1.29 0.51 1.01 10.40%
DPS 1.50 1.00 0.50 1.00 0.50 0.02 0.04 82.90%
NAPS 0.3903 0.3143 0.2662 0.2867 0.3457 0.3428 0.6434 -7.98%
Adjusted Per Share Value based on latest NOSH - 216,666
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.41 8.76 12.16 5.97 8.23 3.72 4.14 21.62%
EPS 0.65 0.32 0.04 0.32 0.32 0.13 0.12 32.50%
DPS 0.54 0.34 0.17 0.34 0.12 0.00 0.00 -
NAPS 0.1393 0.1083 0.0884 0.0963 0.0864 0.0845 0.0792 9.86%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.69 0.585 0.26 0.355 0.56 0.485 0.43 -
P/RPS 1.84 2.30 0.71 2.00 1.70 3.21 1.28 6.23%
P/EPS 37.75 62.90 216.67 36.98 43.41 95.10 42.57 -1.98%
EY 2.65 1.59 0.46 2.70 2.30 1.05 2.35 2.02%
DY 2.17 1.71 1.92 2.82 0.89 0.04 0.09 69.92%
P/NAPS 1.77 1.86 0.98 1.24 1.62 1.41 0.67 17.56%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 29/05/17 25/05/16 28/05/15 28/05/14 30/05/13 25/05/12 -
Price 0.765 0.62 0.255 0.38 0.61 0.52 0.50 -
P/RPS 2.04 2.44 0.70 2.14 1.85 3.44 1.49 5.37%
P/EPS 41.86 66.67 212.50 39.58 47.29 101.96 49.50 -2.75%
EY 2.39 1.50 0.47 2.53 2.11 0.98 2.02 2.84%
DY 1.96 1.61 1.96 2.63 0.82 0.04 0.08 70.38%
P/NAPS 1.96 1.97 0.96 1.33 1.76 1.52 0.78 16.59%

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