[KGB] YoY TTM Result on 31-Dec-2017 [#4]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 0.25%
YoY- 38.26%
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 389,814 379,861 349,198 317,420 343,344 206,356 189,102 12.80%
PBT 20,061 31,365 24,459 16,943 10,071 -2,055 5,180 25.28%
Tax -2,843 -7,818 -6,295 -4,857 -1,244 -466 -31 112.21%
NP 17,218 23,547 18,164 12,086 8,827 -2,521 5,149 22.26%
-
NP to SH 17,110 23,987 18,458 12,258 8,866 -2,546 5,200 21.93%
-
Tax Rate 14.17% 24.93% 25.74% 28.67% 12.35% - 0.60% -
Total Cost 372,596 356,314 331,034 305,334 334,517 208,877 183,953 12.47%
-
Net Worth 164,454 154,797 116,492 80,120 65,946 59,835 80,277 12.68%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,606 5,216 5,976 2,223 1,070 2,166 806 12.16%
Div Payout % 9.39% 21.75% 32.38% 18.14% 12.08% 0.00% 15.50% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 164,454 154,797 116,492 80,120 65,946 59,835 80,277 12.68%
NOSH 322,623 311,459 266,833 229,834 220,261 222,352 217,555 6.78%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.42% 6.20% 5.20% 3.81% 2.57% -1.22% 2.72% -
ROE 10.40% 15.50% 15.84% 15.30% 13.44% -4.26% 6.48% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 123.54 122.40 133.21 138.11 155.88 92.81 86.92 6.02%
EPS 5.42 7.73 7.04 5.33 4.03 -1.15 2.39 14.60%
DPS 0.50 1.68 2.28 0.97 0.49 0.97 0.37 5.14%
NAPS 0.5212 0.4988 0.4444 0.3486 0.2994 0.2691 0.369 5.91%
Adjusted Per Share Value based on latest NOSH - 229,834
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 57.87 56.40 51.84 47.13 50.97 30.64 28.07 12.80%
EPS 2.54 3.56 2.74 1.82 1.32 -0.38 0.77 21.98%
DPS 0.24 0.77 0.89 0.33 0.16 0.32 0.12 12.23%
NAPS 0.2442 0.2298 0.1729 0.1189 0.0979 0.0888 0.1192 12.68%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.69 1.26 1.12 0.83 0.285 0.29 0.34 -
P/RPS 1.37 1.03 0.84 0.60 0.18 0.31 0.39 23.27%
P/EPS 31.17 16.30 15.91 15.56 7.08 -25.33 14.22 13.96%
EY 3.21 6.13 6.29 6.43 14.12 -3.95 7.03 -12.23%
DY 0.30 1.33 2.04 1.17 1.71 3.36 1.09 -19.33%
P/NAPS 3.24 2.53 2.52 2.38 0.95 1.08 0.92 23.32%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 26/02/19 26/02/18 22/02/17 26/02/16 27/02/15 -
Price 2.36 1.26 1.28 0.865 0.43 0.275 0.405 -
P/RPS 1.91 1.03 0.96 0.63 0.28 0.30 0.47 26.29%
P/EPS 43.52 16.30 18.18 16.22 10.68 -24.02 16.94 17.01%
EY 2.30 6.13 5.50 6.17 9.36 -4.16 5.90 -14.51%
DY 0.21 1.33 1.78 1.12 1.13 3.54 0.91 -21.66%
P/NAPS 4.53 2.53 2.88 2.48 1.44 1.02 1.10 26.57%

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