[KGB] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 34.27%
YoY--%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 122,449 125,051 72,962 61,003 26.11%
PBT 8,183 9,004 6,185 10,230 -7.16%
Tax -1,115 -223 894 -1,761 -14.11%
NP 7,068 8,781 7,079 8,469 -5.84%
-
NP to SH 7,068 9,052 6,412 8,577 -6.24%
-
Tax Rate 13.63% 2.48% -14.45% 17.21% -
Total Cost 115,381 116,270 65,883 52,534 29.95%
-
Net Worth 68,222 61,206 31,905 28,191 34.22%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 31 20 1,863 - -
Div Payout % 0.45% 0.23% 29.07% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 68,222 61,206 31,905 28,191 34.22%
NOSH 125,409 100,306 64,676 65,032 24.44%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.77% 7.02% 9.70% 13.88% -
ROE 10.36% 14.79% 20.10% 30.42% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 97.64 124.67 112.81 93.80 1.34%
EPS 5.64 9.02 9.91 13.19 -24.64%
DPS 0.03 0.02 2.88 0.00 -
NAPS 0.544 0.6102 0.4933 0.4335 7.85%
Adjusted Per Share Value based on latest NOSH - 65,032
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.98 19.38 11.31 9.45 26.14%
EPS 1.10 1.40 0.99 1.33 -6.12%
DPS 0.00 0.00 0.29 0.00 -
NAPS 0.1057 0.0949 0.0494 0.0437 34.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/09/12 30/09/11 30/09/10 - -
Price 0.50 0.40 0.73 0.00 -
P/RPS 0.51 0.32 0.65 0.00 -
P/EPS 8.87 4.43 7.36 0.00 -
EY 11.27 22.56 13.58 0.00 -
DY 0.05 0.05 3.95 0.00 -
P/NAPS 0.92 0.66 1.48 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/11/12 17/11/11 29/11/10 - -
Price 0.56 0.44 0.70 0.00 -
P/RPS 0.57 0.35 0.62 0.00 -
P/EPS 9.94 4.88 7.06 0.00 -
EY 10.06 20.51 14.16 0.00 -
DY 0.05 0.05 4.12 0.00 -
P/NAPS 1.03 0.72 1.42 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