[KGB] YoY Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -47.89%
YoY- -16.27%
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 308,925 173,328 104,820 84,731 76,407 86,548 56,503 32.71%
PBT 21,017 11,113 6,738 4,902 6,504 6,432 2,401 43.53%
Tax -4,401 -2,599 -1,029 -879 -1,726 -2,238 -365 51.40%
NP 16,616 8,514 5,709 4,023 4,778 4,194 2,036 41.86%
-
NP to SH 16,188 8,302 5,544 4,055 4,843 4,210 2,068 40.88%
-
Tax Rate 20.94% 23.39% 15.27% 17.93% 26.54% 34.79% 15.20% -
Total Cost 292,309 164,814 99,111 80,708 71,629 82,354 54,467 32.30%
-
Net Worth 261,060 202,097 174,448 158,614 129,876 89,907 69,889 24.55%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - 2,241 3,455 2,223 -
Div Payout % - - - - 46.28% 82.07% 107.53% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 261,060 202,097 174,448 158,614 129,876 89,907 69,889 24.55%
NOSH 645,246 645,246 322,623 311,459 290,840 245,434 222,365 19.41%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.38% 4.91% 5.45% 4.75% 6.25% 4.85% 3.60% -
ROE 6.20% 4.11% 3.18% 2.56% 3.73% 4.68% 2.96% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 48.04 26.96 32.60 27.30 27.27 37.57 25.41 11.19%
EPS 2.52 1.29 1.72 1.30 1.73 1.83 0.93 18.06%
DPS 0.00 0.00 0.00 0.00 0.80 1.50 1.00 -
NAPS 0.406 0.3143 0.5426 0.5111 0.4636 0.3903 0.3143 4.35%
Adjusted Per Share Value based on latest NOSH - 311,459
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 45.45 25.50 15.42 12.47 11.24 12.73 8.31 32.71%
EPS 2.38 1.22 0.82 0.60 0.71 0.62 0.30 41.20%
DPS 0.00 0.00 0.00 0.00 0.33 0.51 0.33 -
NAPS 0.3841 0.2973 0.2567 0.2334 0.1911 0.1323 0.1028 24.55%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.47 1.37 1.98 0.90 1.25 0.69 0.585 -
P/RPS 3.06 5.08 6.07 3.30 4.58 1.84 2.30 4.87%
P/EPS 58.39 106.11 114.82 68.88 72.31 37.75 62.90 -1.23%
EY 1.71 0.94 0.87 1.45 1.38 2.65 1.59 1.21%
DY 0.00 0.00 0.00 0.00 0.64 2.17 1.71 -
P/NAPS 3.62 4.36 3.65 1.76 2.70 1.77 1.86 11.73%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 24/05/22 25/05/21 29/05/20 23/05/19 21/05/18 29/05/17 -
Price 1.34 1.13 2.01 1.08 1.24 0.765 0.62 -
P/RPS 2.79 4.19 6.17 3.96 4.55 2.04 2.44 2.25%
P/EPS 53.23 87.52 116.56 82.66 71.73 41.86 66.67 -3.68%
EY 1.88 1.14 0.86 1.21 1.39 2.39 1.50 3.83%
DY 0.00 0.00 0.00 0.00 0.65 1.96 1.61 -
P/NAPS 3.30 3.60 3.70 2.11 2.67 1.96 1.97 8.97%

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