[KGB] YoY Quarter Result on 31-Mar-2021 [#1]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -26.35%
YoY- 36.72%
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 104,820 84,731 76,407 86,548 56,503 78,481 38,524 18.13%
PBT 6,738 4,902 6,504 6,432 2,401 333 2,105 21.37%
Tax -1,029 -879 -1,726 -2,238 -365 -57 -25 85.70%
NP 5,709 4,023 4,778 4,194 2,036 276 2,080 18.30%
-
NP to SH 5,544 4,055 4,843 4,210 2,068 257 2,080 17.73%
-
Tax Rate 15.27% 17.93% 26.54% 34.79% 15.20% 17.12% 1.19% -
Total Cost 99,111 80,708 71,629 82,354 54,467 78,205 36,444 18.12%
-
Net Worth 174,448 158,614 129,876 89,907 69,889 57,011 62,118 18.76%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 2,241 3,455 2,223 1,070 2,166 -
Div Payout % - - 46.28% 82.07% 107.53% 416.67% 104.17% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 174,448 158,614 129,876 89,907 69,889 57,011 62,118 18.76%
NOSH 322,623 311,459 290,840 245,434 222,365 214,166 216,666 6.85%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.45% 4.75% 6.25% 4.85% 3.60% 0.35% 5.40% -
ROE 3.18% 2.56% 3.73% 4.68% 2.96% 0.45% 3.35% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 32.60 27.30 27.27 37.57 25.41 36.64 17.78 10.62%
EPS 1.72 1.30 1.73 1.83 0.93 0.12 0.96 10.19%
DPS 0.00 0.00 0.80 1.50 1.00 0.50 1.00 -
NAPS 0.5426 0.5111 0.4636 0.3903 0.3143 0.2662 0.2867 11.20%
Adjusted Per Share Value based on latest NOSH - 322,623
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 16.24 13.13 11.84 13.41 8.76 12.16 5.97 18.13%
EPS 0.86 0.63 0.75 0.65 0.32 0.04 0.32 17.89%
DPS 0.00 0.00 0.35 0.54 0.34 0.17 0.34 -
NAPS 0.2704 0.2458 0.2013 0.1393 0.1083 0.0884 0.0963 18.75%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.98 0.90 1.25 0.69 0.585 0.26 0.355 -
P/RPS 6.07 3.30 4.58 1.84 2.30 0.71 2.00 20.30%
P/EPS 114.82 68.88 72.31 37.75 62.90 216.67 36.98 20.76%
EY 0.87 1.45 1.38 2.65 1.59 0.46 2.70 -17.18%
DY 0.00 0.00 0.64 2.17 1.71 1.92 2.82 -
P/NAPS 3.65 1.76 2.70 1.77 1.86 0.98 1.24 19.69%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/05/20 23/05/19 21/05/18 29/05/17 25/05/16 28/05/15 -
Price 2.01 1.08 1.24 0.765 0.62 0.255 0.38 -
P/RPS 6.17 3.96 4.55 2.04 2.44 0.70 2.14 19.28%
P/EPS 116.56 82.66 71.73 41.86 66.67 212.50 39.58 19.70%
EY 0.86 1.21 1.39 2.39 1.50 0.47 2.53 -16.44%
DY 0.00 0.00 0.65 1.96 1.61 1.96 2.63 -
P/NAPS 3.70 2.11 2.67 1.96 1.97 0.96 1.33 18.57%

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