[KGB] YoY TTM Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -19.38%
YoY- -26.9%
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 171,211 167,345 112,481 134,204 111,428 67,415 52,789 21.65%
PBT 4,517 4,370 6,006 8,184 9,719 7,505 7,610 -8.32%
Tax 186 -295 -842 -1,135 -24 160 -1,207 -
NP 4,703 4,075 5,164 7,049 9,695 7,665 6,403 -5.01%
-
NP to SH 4,725 4,156 5,164 7,049 9,643 7,444 6,388 -4.89%
-
Tax Rate -4.12% 6.75% 14.02% 13.87% 0.25% -2.13% 15.86% -
Total Cost 166,508 163,270 107,317 127,155 101,733 59,750 46,386 23.72%
-
Net Worth 65,522 0 56,394 53,530 48,680 30,395 25,332 17.15%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 2,166 806 3,180 31 20 1,863 - -
Div Payout % 45.86% 19.40% 61.59% 0.45% 0.22% 25.04% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 65,522 0 56,394 53,530 48,680 30,395 25,332 17.15%
NOSH 217,681 191,941 160,212 79,198 81,338 61,379 64,955 22.31%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.75% 2.44% 4.59% 5.25% 8.70% 11.37% 12.13% -
ROE 7.21% 0.00% 9.16% 13.17% 19.81% 24.49% 25.22% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 78.65 87.19 70.21 169.45 136.99 109.83 81.27 -0.54%
EPS 2.17 2.17 3.22 8.90 11.86 12.13 9.83 -22.24%
DPS 1.00 0.42 1.99 0.04 0.03 3.04 0.00 -
NAPS 0.301 0.00 0.352 0.6759 0.5985 0.4952 0.39 -4.22%
Adjusted Per Share Value based on latest NOSH - 79,198
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 26.53 25.94 17.43 20.80 17.27 10.45 8.18 21.65%
EPS 0.73 0.64 0.80 1.09 1.49 1.15 0.99 -4.94%
DPS 0.34 0.12 0.49 0.00 0.00 0.29 0.00 -
NAPS 0.1015 0.00 0.0874 0.083 0.0754 0.0471 0.0393 17.12%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.355 0.405 0.51 0.58 0.82 0.72 0.00 -
P/RPS 0.45 0.46 0.73 0.34 0.60 0.66 0.00 -
P/EPS 16.35 18.70 15.82 6.52 6.92 5.94 0.00 -
EY 6.11 5.35 6.32 15.35 14.46 16.84 0.00 -
DY 2.82 1.04 3.89 0.07 0.03 4.22 0.00 -
P/NAPS 1.18 0.00 1.45 0.86 1.37 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 30/08/12 04/08/11 24/08/10 - -
Price 0.255 0.435 0.43 0.61 0.41 0.38 0.00 -
P/RPS 0.32 0.50 0.61 0.36 0.30 0.35 0.00 -
P/EPS 11.75 20.09 13.34 6.85 3.46 3.13 0.00 -
EY 8.51 4.98 7.50 14.59 28.92 31.92 0.00 -
DY 3.92 0.97 4.62 0.07 0.06 7.99 0.00 -
P/NAPS 0.85 0.00 1.22 0.90 0.69 0.77 0.00 -

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