[KGB] YoY Quarter Result on 31-Mar-2019 [#1]

Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -6.92%
YoY- 15.04%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 173,328 104,820 84,731 76,407 86,548 56,503 78,481 14.11%
PBT 11,113 6,738 4,902 6,504 6,432 2,401 333 79.38%
Tax -2,599 -1,029 -879 -1,726 -2,238 -365 -57 88.95%
NP 8,514 5,709 4,023 4,778 4,194 2,036 276 77.04%
-
NP to SH 8,302 5,544 4,055 4,843 4,210 2,068 257 78.41%
-
Tax Rate 23.39% 15.27% 17.93% 26.54% 34.79% 15.20% 17.12% -
Total Cost 164,814 99,111 80,708 71,629 82,354 54,467 78,205 13.22%
-
Net Worth 202,097 174,448 158,614 129,876 89,907 69,889 57,011 23.46%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - 2,241 3,455 2,223 1,070 -
Div Payout % - - - 46.28% 82.07% 107.53% 416.67% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 202,097 174,448 158,614 129,876 89,907 69,889 57,011 23.46%
NOSH 645,246 322,623 311,459 290,840 245,434 222,365 214,166 20.16%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 4.91% 5.45% 4.75% 6.25% 4.85% 3.60% 0.35% -
ROE 4.11% 3.18% 2.56% 3.73% 4.68% 2.96% 0.45% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 26.96 32.60 27.30 27.27 37.57 25.41 36.64 -4.98%
EPS 1.29 1.72 1.30 1.73 1.83 0.93 0.12 48.53%
DPS 0.00 0.00 0.00 0.80 1.50 1.00 0.50 -
NAPS 0.3143 0.5426 0.5111 0.4636 0.3903 0.3143 0.2662 2.80%
Adjusted Per Share Value based on latest NOSH - 290,840
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 26.86 16.24 13.13 11.84 13.41 8.76 12.16 14.11%
EPS 1.29 0.86 0.63 0.75 0.65 0.32 0.04 78.36%
DPS 0.00 0.00 0.00 0.35 0.54 0.34 0.17 -
NAPS 0.3132 0.2704 0.2458 0.2013 0.1393 0.1083 0.0884 23.45%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.37 1.98 0.90 1.25 0.69 0.585 0.26 -
P/RPS 5.08 6.07 3.30 4.58 1.84 2.30 0.71 38.79%
P/EPS 106.11 114.82 68.88 72.31 37.75 62.90 216.67 -11.21%
EY 0.94 0.87 1.45 1.38 2.65 1.59 0.46 12.64%
DY 0.00 0.00 0.00 0.64 2.17 1.71 1.92 -
P/NAPS 4.36 3.65 1.76 2.70 1.77 1.86 0.98 28.23%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 25/05/21 29/05/20 23/05/19 21/05/18 29/05/17 25/05/16 -
Price 1.13 2.01 1.08 1.24 0.765 0.62 0.255 -
P/RPS 4.19 6.17 3.96 4.55 2.04 2.44 0.70 34.72%
P/EPS 87.52 116.56 82.66 71.73 41.86 66.67 212.50 -13.73%
EY 1.14 0.86 1.21 1.39 2.39 1.50 0.47 15.90%
DY 0.00 0.00 0.00 0.65 1.96 1.61 1.96 -
P/NAPS 3.60 3.70 2.11 2.67 1.96 1.97 0.96 24.63%

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