[KGB] YoY TTM Result on 31-Mar-2012 [#1]

Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.17%
YoY- 6.26%
Quarter Report
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 174,553 146,472 113,492 146,889 90,257 68,841 52,111 22.30%
PBT 4,913 3,024 7,238 9,961 8,706 7,701 6,981 -5.68%
Tax 253 -161 -1,148 -1,218 -4 -240 -506 -
NP 5,166 2,863 6,090 8,743 8,702 7,461 6,475 -3.69%
-
NP to SH 5,200 2,932 6,090 8,743 8,228 7,785 6,337 -3.24%
-
Tax Rate -5.15% 5.32% 15.86% 12.23% 0.05% 3.12% 7.25% -
Total Cost 169,387 143,609 107,402 138,146 81,555 61,380 45,636 24.41%
-
Net Worth 62,118 55,740 54,511 51,089 38,409 35,203 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,166 806 3,180 31 1,862 22 - -
Div Payout % 41.67% 27.50% 52.22% 0.36% 22.63% 0.29% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 62,118 55,740 54,511 51,089 38,409 35,203 0 -
NOSH 216,666 161,240 159,019 79,405 69,393 75,060 56,114 25.23%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.96% 1.95% 5.37% 5.95% 9.64% 10.84% 12.43% -
ROE 8.37% 5.26% 11.17% 17.11% 21.42% 22.11% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.56 90.84 71.37 184.98 130.06 91.71 92.87 -2.34%
EPS 2.40 1.82 3.83 11.01 11.86 10.37 11.29 -22.73%
DPS 1.00 0.50 2.00 0.04 2.68 0.03 0.00 -
NAPS 0.2867 0.3457 0.3428 0.6434 0.5535 0.469 0.00 -
Adjusted Per Share Value based on latest NOSH - 79,405
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 27.05 22.70 17.59 22.76 13.99 10.67 8.08 22.29%
EPS 0.81 0.45 0.94 1.35 1.28 1.21 0.98 -3.12%
DPS 0.34 0.12 0.49 0.00 0.29 0.00 0.00 -
NAPS 0.0963 0.0864 0.0845 0.0792 0.0595 0.0546 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.355 0.56 0.485 0.43 0.35 0.75 0.00 -
P/RPS 0.44 0.62 0.68 0.23 0.27 0.82 0.00 -
P/EPS 14.79 30.80 12.66 3.91 2.95 7.23 0.00 -
EY 6.76 3.25 7.90 25.61 33.88 13.83 0.00 -
DY 2.82 0.89 4.12 0.09 7.67 0.04 0.00 -
P/NAPS 1.24 1.62 1.41 0.67 0.63 1.60 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 28/05/14 30/05/13 25/05/12 31/05/11 26/05/10 - -
Price 0.38 0.61 0.52 0.50 0.41 0.35 0.00 -
P/RPS 0.47 0.67 0.73 0.27 0.32 0.38 0.00 -
P/EPS 15.83 33.55 13.58 4.54 3.46 3.37 0.00 -
EY 6.32 2.98 7.36 22.02 28.92 29.63 0.00 -
DY 2.63 0.82 3.85 0.08 6.55 0.09 0.00 -
P/NAPS 1.33 1.76 1.52 0.78 0.74 0.75 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