[KGB] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -9.13%
YoY- 13.69%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 367,072 293,383 300,217 171,211 167,345 112,481 134,204 18.24%
PBT 23,547 12,591 -3,446 4,517 4,370 6,006 8,184 19.25%
Tax -7,281 -1,671 -548 186 -295 -842 -1,135 36.29%
NP 16,266 10,920 -3,994 4,703 4,075 5,164 7,049 14.94%
-
NP to SH 16,463 10,999 -4,032 4,725 4,156 5,164 7,049 15.17%
-
Tax Rate 30.92% 13.27% - -4.12% 6.75% 14.02% 13.87% -
Total Cost 350,806 282,463 304,211 166,508 163,270 107,317 127,155 18.41%
-
Net Worth 101,045 73,901 60,886 65,522 0 56,394 53,530 11.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,455 2,223 1,070 2,166 806 3,180 31 119.29%
Div Payout % 20.99% 20.22% 0.00% 45.86% 19.40% 61.59% 0.45% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 101,045 73,901 60,886 65,522 0 56,394 53,530 11.16%
NOSH 245,434 229,834 221,566 217,681 191,941 160,212 79,198 20.73%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.43% 3.72% -1.33% 2.75% 2.44% 4.59% 5.25% -
ROE 16.29% 14.88% -6.62% 7.21% 0.00% 9.16% 13.17% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 149.56 128.47 135.50 78.65 87.19 70.21 169.45 -2.05%
EPS 6.71 4.82 -1.82 2.17 2.17 3.22 8.90 -4.59%
DPS 1.41 0.97 0.48 1.00 0.42 1.99 0.04 81.02%
NAPS 0.4117 0.3236 0.2748 0.301 0.00 0.352 0.6759 -7.92%
Adjusted Per Share Value based on latest NOSH - 217,681
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 56.89 45.47 46.53 26.53 25.94 17.43 20.80 18.24%
EPS 2.55 1.70 -0.62 0.73 0.64 0.80 1.09 15.21%
DPS 0.54 0.34 0.17 0.34 0.12 0.49 0.00 -
NAPS 0.1566 0.1145 0.0944 0.1015 0.00 0.0874 0.083 11.15%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.805 0.665 0.26 0.355 0.405 0.51 0.58 -
P/RPS 0.54 0.52 0.19 0.45 0.46 0.73 0.34 8.01%
P/EPS 12.00 13.81 -14.29 16.35 18.70 15.82 6.52 10.69%
EY 8.33 7.24 -7.00 6.11 5.35 6.32 15.35 -9.68%
DY 1.75 1.46 1.86 2.82 1.04 3.89 0.07 70.95%
P/NAPS 1.96 2.06 0.95 1.18 0.00 1.45 0.86 14.70%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 25/08/16 26/08/15 28/08/14 28/08/13 30/08/12 -
Price 0.87 0.665 0.32 0.255 0.435 0.43 0.61 -
P/RPS 0.58 0.52 0.24 0.32 0.50 0.61 0.36 8.26%
P/EPS 12.97 13.81 -17.58 11.75 20.09 13.34 6.85 11.22%
EY 7.71 7.24 -5.69 8.51 4.98 7.50 14.59 -10.08%
DY 1.62 1.46 1.51 3.92 0.97 4.62 0.07 68.77%
P/NAPS 2.11 2.06 1.16 0.85 0.00 1.22 0.90 15.25%

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