[KGB] YoY TTM Result on 31-Mar-2018 [#1]

Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 17.47%
YoY- 34.87%
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 409,903 388,185 339,057 347,465 321,366 246,313 174,553 15.27%
PBT 21,897 29,763 24,531 20,974 12,139 -3,827 4,913 28.25%
Tax -2,993 -6,971 -5,783 -6,730 -1,552 -498 253 -
NP 18,904 22,792 18,748 14,244 10,587 -4,325 5,166 24.11%
-
NP to SH 18,599 23,199 19,091 14,400 10,677 -4,369 5,200 23.64%
-
Tax Rate 13.67% 23.42% 23.57% 32.09% 12.79% - -5.15% -
Total Cost 390,999 365,393 320,309 333,221 310,779 250,638 169,387 14.94%
-
Net Worth 174,448 158,614 129,876 89,907 69,889 57,011 62,118 18.76%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 1,606 2,975 4,762 3,455 2,223 1,070 2,166 -4.85%
Div Payout % 8.64% 12.83% 24.95% 24.00% 20.83% 0.00% 41.67% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 174,448 158,614 129,876 89,907 69,889 57,011 62,118 18.76%
NOSH 322,623 311,459 290,840 245,434 222,365 214,166 216,666 6.85%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.61% 5.87% 5.53% 4.10% 3.29% -1.76% 2.96% -
ROE 10.66% 14.63% 14.70% 16.02% 15.28% -7.66% 8.37% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 127.50 125.08 121.03 150.84 144.52 115.01 80.56 7.94%
EPS 5.78 7.48 6.81 6.25 4.80 -2.04 2.40 15.76%
DPS 0.50 0.96 1.70 1.50 1.00 0.50 1.00 -10.90%
NAPS 0.5426 0.5111 0.4636 0.3903 0.3143 0.2662 0.2867 11.20%
Adjusted Per Share Value based on latest NOSH - 245,434
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 63.53 60.16 52.55 53.85 49.81 38.17 27.05 15.27%
EPS 2.88 3.60 2.96 2.23 1.65 -0.68 0.81 23.51%
DPS 0.25 0.46 0.74 0.54 0.34 0.17 0.34 -4.99%
NAPS 0.2704 0.2458 0.2013 0.1393 0.1083 0.0884 0.0963 18.75%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.98 0.90 1.25 0.69 0.585 0.26 0.355 -
P/RPS 1.55 0.72 1.03 0.46 0.40 0.23 0.44 23.32%
P/EPS 34.23 12.04 18.34 11.04 12.18 -12.75 14.79 14.99%
EY 2.92 8.31 5.45 9.06 8.21 -7.85 6.76 -13.04%
DY 0.25 1.07 1.36 2.17 1.71 1.92 2.82 -33.20%
P/NAPS 3.65 1.76 2.70 1.77 1.86 0.98 1.24 19.69%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 29/05/20 23/05/19 21/05/18 29/05/17 25/05/16 28/05/15 -
Price 2.01 1.08 1.24 0.765 0.62 0.255 0.38 -
P/RPS 1.58 0.86 1.02 0.51 0.43 0.22 0.47 22.37%
P/EPS 34.75 14.45 18.20 12.24 12.91 -12.50 15.83 13.98%
EY 2.88 6.92 5.50 8.17 7.74 -8.00 6.32 -12.26%
DY 0.25 0.89 1.37 1.96 1.61 1.96 2.63 -32.41%
P/NAPS 3.70 2.11 2.67 1.96 1.97 0.96 1.33 18.57%

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