[KGB] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 3.02%
YoY- 372.79%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 370,440 344,906 367,072 293,383 300,217 171,211 167,345 14.14%
PBT 23,805 26,458 23,547 12,591 -3,446 4,517 4,370 32.61%
Tax -5,386 -7,034 -7,281 -1,671 -548 186 -295 62.19%
NP 18,419 19,424 16,266 10,920 -3,994 4,703 4,075 28.55%
-
NP to SH 18,724 19,790 16,463 10,999 -4,032 4,725 4,156 28.48%
-
Tax Rate 22.63% 26.59% 30.92% 13.27% - -4.12% 6.75% -
Total Cost 352,021 325,482 350,806 282,463 304,211 166,508 163,270 13.64%
-
Net Worth 158,802 141,714 101,045 73,901 60,886 65,522 0 -
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 7,737 3,455 2,223 1,070 2,166 806 -
Div Payout % - 39.10% 20.99% 20.22% 0.00% 45.86% 19.40% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 158,802 141,714 101,045 73,901 60,886 65,522 0 -
NOSH 322,396 307,905 245,434 229,834 221,566 217,681 191,941 9.01%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.97% 5.63% 4.43% 3.72% -1.33% 2.75% 2.44% -
ROE 11.79% 13.96% 16.29% 14.88% -6.62% 7.21% 0.00% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 115.87 115.92 149.56 128.47 135.50 78.65 87.19 4.84%
EPS 5.86 6.65 6.71 4.82 -1.82 2.17 2.17 17.98%
DPS 0.00 2.60 1.41 0.97 0.48 1.00 0.42 -
NAPS 0.4967 0.4763 0.4117 0.3236 0.2748 0.301 0.00 -
Adjusted Per Share Value based on latest NOSH - 229,834
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 57.41 53.45 56.89 45.47 46.53 26.53 25.94 14.14%
EPS 2.90 3.07 2.55 1.70 -0.62 0.73 0.64 28.60%
DPS 0.00 1.20 0.54 0.34 0.17 0.34 0.12 -
NAPS 0.2461 0.2196 0.1566 0.1145 0.0944 0.1015 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.01 1.25 0.805 0.665 0.26 0.355 0.405 -
P/RPS 0.87 1.08 0.54 0.52 0.19 0.45 0.46 11.19%
P/EPS 17.25 18.79 12.00 13.81 -14.29 16.35 18.70 -1.33%
EY 5.80 5.32 8.33 7.24 -7.00 6.11 5.35 1.35%
DY 0.00 2.08 1.75 1.46 1.86 2.82 1.04 -
P/NAPS 2.03 2.62 1.96 2.06 0.95 1.18 0.00 -
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 22/08/19 28/08/18 24/08/17 25/08/16 26/08/15 28/08/14 -
Price 1.10 1.27 0.87 0.665 0.32 0.255 0.435 -
P/RPS 0.95 1.10 0.58 0.52 0.24 0.32 0.50 11.27%
P/EPS 18.78 19.09 12.97 13.81 -17.58 11.75 20.09 -1.11%
EY 5.32 5.24 7.71 7.24 -5.69 8.51 4.98 1.10%
DY 0.00 2.05 1.62 1.46 1.51 3.92 0.97 -
P/NAPS 2.21 2.67 2.11 2.06 1.16 0.85 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