[KFIMA] YoY Quarter Result on 31-Dec-2017 [#3]

Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 16.83%
YoY- -30.99%
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 124,827 135,745 105,340 111,957 140,493 134,706 151,255 -3.14%
PBT 23,011 14,140 27,249 22,358 32,052 28,625 38,844 -8.34%
Tax -5,045 -4,596 -8,040 -5,765 -7,715 -6,518 -8,633 -8.55%
NP 17,966 9,544 19,209 16,593 24,337 22,107 30,211 -8.29%
-
NP to SH 15,007 9,115 14,200 12,677 18,370 17,412 21,522 -5.82%
-
Tax Rate 21.92% 32.50% 29.51% 25.78% 24.07% 22.77% 22.22% -
Total Cost 106,861 126,201 86,131 95,364 116,156 112,599 121,044 -2.05%
-
Net Worth 805,187 804,260 788,695 759,204 787,947 746,228 676,170 2.95%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 805,187 804,260 788,695 759,204 787,947 746,228 676,170 2.95%
NOSH 282,231 282,231 282,231 282,231 282,231 276,380 274,865 0.44%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 14.39% 7.03% 18.24% 14.82% 17.32% 16.41% 19.97% -
ROE 1.86% 1.13% 1.80% 1.67% 2.33% 2.33% 3.18% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 44.65 48.27 37.40 39.67 50.28 48.74 55.03 -3.42%
EPS 5.37 3.24 5.04 4.49 6.59 6.30 7.83 -6.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.86 2.80 2.69 2.82 2.70 2.46 2.65%
Adjusted Per Share Value based on latest NOSH - 282,231
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 45.35 49.31 38.27 40.67 51.04 48.93 54.95 -3.14%
EPS 5.45 3.31 5.16 4.61 6.67 6.33 7.82 -5.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.925 2.9216 2.8651 2.758 2.8624 2.7108 2.4563 2.95%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.92 1.66 1.52 1.57 1.70 1.78 1.93 -
P/RPS 4.30 3.44 4.06 3.96 3.38 3.65 3.51 3.43%
P/EPS 35.77 51.21 30.15 34.95 25.86 28.25 24.65 6.39%
EY 2.80 1.95 3.32 2.86 3.87 3.54 4.06 -5.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.58 0.54 0.58 0.60 0.66 0.78 -2.49%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 28/02/20 27/02/19 22/02/18 27/02/17 24/02/16 27/02/15 -
Price 1.86 1.52 1.64 1.53 1.78 1.78 2.02 -
P/RPS 4.17 3.15 4.39 3.86 3.54 3.65 3.67 2.14%
P/EPS 34.65 46.89 32.53 34.06 27.07 28.25 25.80 5.03%
EY 2.89 2.13 3.07 2.94 3.69 3.54 3.88 -4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.53 0.59 0.57 0.63 0.66 0.82 -3.79%

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