[KGB] YoY TTM Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 12.06%
YoY- 63.45%
Quarter Report
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 467,070 371,664 378,284 343,502 319,434 325,504 158,156 19.75%
PBT 32,032 23,424 28,128 24,952 14,986 -2,566 3,702 43.23%
Tax -3,073 -6,245 -7,100 -7,311 -2,846 -392 -99 77.18%
NP 28,959 17,179 21,028 17,641 12,140 -2,958 3,603 41.48%
-
NP to SH 28,383 17,365 21,408 17,861 12,227 -2,989 3,605 41.00%
-
Tax Rate 9.59% 26.66% 25.24% 29.30% 18.99% - 2.67% -
Total Cost 438,111 354,485 357,256 325,861 307,294 328,462 154,553 18.94%
-
Net Worth 184,826 161,270 152,377 107,078 75,799 61,236 66,569 18.53%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 1,607 1,606 5,216 5,976 2,223 1,070 2,166 -4.84%
Div Payout % 5.66% 9.25% 24.37% 33.46% 18.19% 0.00% 60.10% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 184,826 161,270 152,377 107,078 75,799 61,236 66,569 18.53%
NOSH 645,246 322,623 311,459 254,153 229,834 219,565 222,045 19.43%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.20% 4.62% 5.56% 5.14% 3.80% -0.91% 2.28% -
ROE 15.36% 10.77% 14.05% 16.68% 16.13% -4.88% 5.42% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 73.31 115.64 121.52 136.24 138.98 148.25 71.23 0.48%
EPS 4.45 5.40 6.88 7.08 5.32 -1.36 1.62 18.32%
DPS 0.25 0.50 1.68 2.37 0.97 0.49 0.98 -20.34%
NAPS 0.2901 0.5018 0.4895 0.4247 0.3298 0.2789 0.2998 -0.54%
Adjusted Per Share Value based on latest NOSH - 645,246
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 72.39 57.60 58.63 53.24 49.51 50.45 24.51 19.76%
EPS 4.40 2.69 3.32 2.77 1.89 -0.46 0.56 40.95%
DPS 0.25 0.25 0.81 0.93 0.34 0.17 0.34 -4.99%
NAPS 0.2864 0.2499 0.2362 0.166 0.1175 0.0949 0.1032 18.52%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.76 1.22 1.30 1.02 0.605 0.285 0.325 -
P/RPS 2.40 1.05 1.07 0.75 0.44 0.19 0.46 31.66%
P/EPS 39.51 22.58 18.90 14.40 11.37 -20.94 20.02 11.98%
EY 2.53 4.43 5.29 6.95 8.79 -4.78 5.00 -10.72%
DY 0.14 0.41 1.29 2.32 1.60 1.71 3.00 -39.96%
P/NAPS 6.07 2.43 2.66 2.40 1.83 1.02 1.08 33.30%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 26/11/15 -
Price 1.61 1.70 1.39 1.17 0.765 0.25 0.33 -
P/RPS 2.20 1.47 1.14 0.86 0.55 0.17 0.46 29.76%
P/EPS 36.14 31.46 20.21 16.52 14.38 -18.36 20.33 10.05%
EY 2.77 3.18 4.95 6.05 6.95 -5.45 4.92 -9.12%
DY 0.16 0.29 1.21 2.03 1.26 1.95 2.96 -38.48%
P/NAPS 5.55 3.39 2.84 2.75 2.32 0.90 1.10 30.93%

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