[KGB] YoY TTM Result on 30-Sep-2022 [#3]

Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 18.99%
YoY- 70.99%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,553,060 1,032,255 467,070 371,664 378,284 343,502 319,434 30.14%
PBT 112,286 60,720 32,032 23,424 28,128 24,952 14,986 39.86%
Tax -23,987 -10,765 -3,073 -6,245 -7,100 -7,311 -2,846 42.63%
NP 88,299 49,955 28,959 17,179 21,028 17,641 12,140 39.17%
-
NP to SH 84,748 48,531 28,383 17,365 21,408 17,861 12,227 38.06%
-
Tax Rate 21.36% 17.73% 9.59% 26.66% 25.24% 29.30% 18.99% -
Total Cost 1,464,761 982,300 438,111 354,485 357,256 325,861 307,294 29.71%
-
Net Worth 305,949 221,837 184,826 161,270 152,377 107,078 75,799 26.16%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 19,290 12,860 1,607 1,606 5,216 5,976 2,223 43.32%
Div Payout % 22.76% 26.50% 5.66% 9.25% 24.37% 33.46% 18.19% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 305,949 221,837 184,826 161,270 152,377 107,078 75,799 26.16%
NOSH 647,023 645,246 645,246 322,623 311,459 254,153 229,834 18.81%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.69% 4.84% 6.20% 4.62% 5.56% 5.14% 3.80% -
ROE 27.70% 21.88% 15.36% 10.77% 14.05% 16.68% 16.13% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 240.92 160.54 73.31 115.64 121.52 136.24 138.98 9.59%
EPS 13.15 7.55 4.45 5.40 6.88 7.08 5.32 16.27%
DPS 3.00 2.00 0.25 0.50 1.68 2.37 0.97 20.69%
NAPS 0.4746 0.345 0.2901 0.5018 0.4895 0.4247 0.3298 6.25%
Adjusted Per Share Value based on latest NOSH - 645,246
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 229.63 152.63 69.06 54.95 55.93 50.79 47.23 30.14%
EPS 12.53 7.18 4.20 2.57 3.17 2.64 1.81 38.03%
DPS 2.85 1.90 0.24 0.24 0.77 0.88 0.33 43.21%
NAPS 0.4524 0.328 0.2733 0.2385 0.2253 0.1583 0.1121 26.16%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.50 1.32 1.76 1.22 1.30 1.02 0.605 -
P/RPS 0.62 0.82 2.40 1.05 1.07 0.75 0.44 5.87%
P/EPS 11.41 17.49 39.51 22.58 18.90 14.40 11.37 0.05%
EY 8.76 5.72 2.53 4.43 5.29 6.95 8.79 -0.05%
DY 2.00 1.52 0.14 0.41 1.29 2.32 1.60 3.78%
P/NAPS 3.16 3.83 6.07 2.43 2.66 2.40 1.83 9.52%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 17/11/22 30/11/21 24/11/20 19/11/19 23/11/18 27/11/17 -
Price 1.58 1.30 1.61 1.70 1.39 1.17 0.765 -
P/RPS 0.66 0.81 2.20 1.47 1.14 0.86 0.55 3.08%
P/EPS 12.02 17.22 36.14 31.46 20.21 16.52 14.38 -2.94%
EY 8.32 5.81 2.77 3.18 4.95 6.05 6.95 3.04%
DY 1.90 1.54 0.16 0.29 1.21 2.03 1.26 7.08%
P/NAPS 3.33 3.77 5.55 3.39 2.84 2.75 2.32 6.20%

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