[KGB] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -6.13%
YoY- 41.17%
Quarter Report
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 196,555 105,804 122,449 125,051 72,962 61,003 26.34%
PBT 6,398 4,046 8,183 9,004 6,185 10,230 -8.95%
Tax -264 -390 -1,115 -223 894 -1,761 -31.56%
NP 6,134 3,656 7,068 8,781 7,079 8,469 -6.24%
-
NP to SH 6,192 3,695 7,068 9,052 6,412 8,577 -6.30%
-
Tax Rate 4.13% 9.64% 13.63% 2.48% -14.45% 17.21% -
Total Cost 190,421 102,148 115,381 116,270 65,883 52,534 29.35%
-
Net Worth 59,808 203,130 68,222 61,206 31,905 28,191 16.22%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 806 3,180 31 20 1,863 - -
Div Payout % 13.02% 86.07% 0.45% 0.23% 29.07% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 59,808 203,130 68,222 61,206 31,905 28,191 16.22%
NOSH 218,437 610,000 125,409 100,306 64,676 65,032 27.40%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.12% 3.46% 5.77% 7.02% 9.70% 13.88% -
ROE 10.35% 1.82% 10.36% 14.79% 20.10% 30.42% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 89.98 17.34 97.64 124.67 112.81 93.80 -0.82%
EPS 2.83 0.61 5.64 9.02 9.91 13.19 -26.48%
DPS 0.37 0.52 0.03 0.02 2.88 0.00 -
NAPS 0.2738 0.333 0.544 0.6102 0.4933 0.4335 -8.77%
Adjusted Per Share Value based on latest NOSH - 100,306
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 30.46 16.40 18.98 19.38 11.31 9.45 26.35%
EPS 0.96 0.57 1.10 1.40 0.99 1.33 -6.30%
DPS 0.12 0.49 0.00 0.00 0.29 0.00 -
NAPS 0.0927 0.3148 0.1057 0.0949 0.0494 0.0437 16.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.455 0.45 0.50 0.40 0.73 0.00 -
P/RPS 0.51 2.59 0.51 0.32 0.65 0.00 -
P/EPS 16.05 74.29 8.87 4.43 7.36 0.00 -
EY 6.23 1.35 11.27 22.56 13.58 0.00 -
DY 0.81 1.16 0.05 0.05 3.95 0.00 -
P/NAPS 1.66 1.35 0.92 0.66 1.48 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/14 26/11/13 28/11/12 17/11/11 29/11/10 - -
Price 0.42 0.495 0.56 0.44 0.70 0.00 -
P/RPS 0.47 2.85 0.57 0.35 0.62 0.00 -
P/EPS 14.82 81.72 9.94 4.88 7.06 0.00 -
EY 6.75 1.22 10.06 20.51 14.16 0.00 -
DY 0.88 1.05 0.05 0.05 4.12 0.00 -
P/NAPS 1.53 1.49 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