[KGB] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.27%
YoY- -21.92%
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 158,156 196,555 105,804 122,449 125,051 72,962 61,003 17.19%
PBT 3,702 6,398 4,046 8,183 9,004 6,185 10,230 -15.57%
Tax -99 -264 -390 -1,115 -223 894 -1,761 -38.09%
NP 3,603 6,134 3,656 7,068 8,781 7,079 8,469 -13.27%
-
NP to SH 3,605 6,192 3,695 7,068 9,052 6,412 8,577 -13.44%
-
Tax Rate 2.67% 4.13% 9.64% 13.63% 2.48% -14.45% 17.21% -
Total Cost 154,553 190,421 102,148 115,381 116,270 65,883 52,534 19.69%
-
Net Worth 66,569 59,808 203,130 68,222 61,206 31,905 28,191 15.38%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,166 806 3,180 31 20 1,863 - -
Div Payout % 60.10% 13.02% 86.07% 0.45% 0.23% 29.07% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 66,569 59,808 203,130 68,222 61,206 31,905 28,191 15.38%
NOSH 222,045 218,437 610,000 125,409 100,306 64,676 65,032 22.70%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.28% 3.12% 3.46% 5.77% 7.02% 9.70% 13.88% -
ROE 5.42% 10.35% 1.82% 10.36% 14.79% 20.10% 30.42% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 71.23 89.98 17.34 97.64 124.67 112.81 93.80 -4.48%
EPS 1.62 2.83 0.61 5.64 9.02 9.91 13.19 -29.48%
DPS 0.98 0.37 0.52 0.03 0.02 2.88 0.00 -
NAPS 0.2998 0.2738 0.333 0.544 0.6102 0.4933 0.4335 -5.95%
Adjusted Per Share Value based on latest NOSH - 125,409
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.51 30.46 16.40 18.98 19.38 11.31 9.45 17.20%
EPS 0.56 0.96 0.57 1.10 1.40 0.99 1.33 -13.41%
DPS 0.34 0.12 0.49 0.00 0.00 0.29 0.00 -
NAPS 0.1032 0.0927 0.3148 0.1057 0.0949 0.0494 0.0437 15.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.325 0.455 0.45 0.50 0.40 0.73 0.00 -
P/RPS 0.46 0.51 2.59 0.51 0.32 0.65 0.00 -
P/EPS 20.02 16.05 74.29 8.87 4.43 7.36 0.00 -
EY 5.00 6.23 1.35 11.27 22.56 13.58 0.00 -
DY 3.00 0.81 1.16 0.05 0.05 3.95 0.00 -
P/NAPS 1.08 1.66 1.35 0.92 0.66 1.48 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 26/11/13 28/11/12 17/11/11 29/11/10 - -
Price 0.33 0.42 0.495 0.56 0.44 0.70 0.00 -
P/RPS 0.46 0.47 2.85 0.57 0.35 0.62 0.00 -
P/EPS 20.33 14.82 81.72 9.94 4.88 7.06 0.00 -
EY 4.92 6.75 1.22 10.06 20.51 14.16 0.00 -
DY 2.96 0.88 1.05 0.05 0.05 4.12 0.00 -
P/NAPS 1.10 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