[KGB] YoY TTM Result on 31-Mar-2017 [#1]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 20.43%
YoY- 344.38%
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 388,185 339,057 347,465 321,366 246,313 174,553 146,472 17.62%
PBT 29,763 24,531 20,974 12,139 -3,827 4,913 3,024 46.34%
Tax -6,971 -5,783 -6,730 -1,552 -498 253 -161 87.28%
NP 22,792 18,748 14,244 10,587 -4,325 5,166 2,863 41.26%
-
NP to SH 23,199 19,091 14,400 10,677 -4,369 5,200 2,932 41.11%
-
Tax Rate 23.42% 23.57% 32.09% 12.79% - -5.15% 5.32% -
Total Cost 365,393 320,309 333,221 310,779 250,638 169,387 143,609 16.82%
-
Net Worth 158,614 129,876 89,907 69,889 57,011 62,118 55,740 19.02%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 2,975 4,762 3,455 2,223 1,070 2,166 806 24.29%
Div Payout % 12.83% 24.95% 24.00% 20.83% 0.00% 41.67% 27.50% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 158,614 129,876 89,907 69,889 57,011 62,118 55,740 19.02%
NOSH 311,459 290,840 245,434 222,365 214,166 216,666 161,240 11.58%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 5.87% 5.53% 4.10% 3.29% -1.76% 2.96% 1.95% -
ROE 14.63% 14.70% 16.02% 15.28% -7.66% 8.37% 5.26% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 125.08 121.03 150.84 144.52 115.01 80.56 90.84 5.47%
EPS 7.48 6.81 6.25 4.80 -2.04 2.40 1.82 26.53%
DPS 0.96 1.70 1.50 1.00 0.50 1.00 0.50 11.47%
NAPS 0.5111 0.4636 0.3903 0.3143 0.2662 0.2867 0.3457 6.72%
Adjusted Per Share Value based on latest NOSH - 222,365
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 60.16 52.55 53.85 49.81 38.17 27.05 22.70 17.62%
EPS 3.60 2.96 2.23 1.65 -0.68 0.81 0.45 41.37%
DPS 0.46 0.74 0.54 0.34 0.17 0.34 0.12 25.07%
NAPS 0.2458 0.2013 0.1393 0.1083 0.0884 0.0963 0.0864 19.01%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.90 1.25 0.69 0.585 0.26 0.355 0.56 -
P/RPS 0.72 1.03 0.46 0.40 0.23 0.44 0.62 2.52%
P/EPS 12.04 18.34 11.04 12.18 -12.75 14.79 30.80 -14.47%
EY 8.31 5.45 9.06 8.21 -7.85 6.76 3.25 16.92%
DY 1.07 1.36 2.17 1.71 1.92 2.82 0.89 3.11%
P/NAPS 1.76 2.70 1.77 1.86 0.98 1.24 1.62 1.38%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 23/05/19 21/05/18 29/05/17 25/05/16 28/05/15 28/05/14 -
Price 1.08 1.24 0.765 0.62 0.255 0.38 0.61 -
P/RPS 0.86 1.02 0.51 0.43 0.22 0.47 0.67 4.24%
P/EPS 14.45 18.20 12.24 12.91 -12.50 15.83 33.55 -13.08%
EY 6.92 5.50 8.17 7.74 -8.00 6.32 2.98 15.06%
DY 0.89 1.37 1.96 1.61 1.96 2.63 0.82 1.37%
P/NAPS 2.11 2.67 1.96 1.97 0.96 1.33 1.76 3.06%

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