[KGB] YoY TTM Result on 31-Mar-2022 [#1]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 8.67%
YoY- 85.91%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 586,222 409,903 388,185 339,057 347,465 321,366 246,313 15.54%
PBT 42,863 21,897 29,763 24,531 20,974 12,139 -3,827 -
Tax -7,504 -2,993 -6,971 -5,783 -6,730 -1,552 -498 57.12%
NP 35,359 18,904 22,792 18,748 14,244 10,587 -4,325 -
-
NP to SH 34,578 18,599 23,199 19,091 14,400 10,677 -4,369 -
-
Tax Rate 17.51% 13.67% 23.42% 23.57% 32.09% 12.79% - -
Total Cost 550,863 390,999 365,393 320,309 333,221 310,779 250,638 14.01%
-
Net Worth 202,097 174,448 158,614 129,876 89,907 69,889 57,011 23.46%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 8,037 1,606 2,975 4,762 3,455 2,223 1,070 39.92%
Div Payout % 23.24% 8.64% 12.83% 24.95% 24.00% 20.83% 0.00% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 202,097 174,448 158,614 129,876 89,907 69,889 57,011 23.46%
NOSH 645,246 322,623 311,459 290,840 245,434 222,365 214,166 20.16%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 6.03% 4.61% 5.87% 5.53% 4.10% 3.29% -1.76% -
ROE 17.11% 10.66% 14.63% 14.70% 16.02% 15.28% -7.66% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 91.17 127.50 125.08 121.03 150.84 144.52 115.01 -3.79%
EPS 5.38 5.78 7.48 6.81 6.25 4.80 -2.04 -
DPS 1.25 0.50 0.96 1.70 1.50 1.00 0.50 16.49%
NAPS 0.3143 0.5426 0.5111 0.4636 0.3903 0.3143 0.2662 2.80%
Adjusted Per Share Value based on latest NOSH - 645,246
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 90.85 63.53 60.16 52.55 53.85 49.81 38.17 15.54%
EPS 5.36 2.88 3.60 2.96 2.23 1.65 -0.68 -
DPS 1.25 0.25 0.46 0.74 0.54 0.34 0.17 39.42%
NAPS 0.3132 0.2704 0.2458 0.2013 0.1393 0.1083 0.0884 23.45%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.37 1.98 0.90 1.25 0.69 0.585 0.26 -
P/RPS 1.50 1.55 0.72 1.03 0.46 0.40 0.23 36.66%
P/EPS 25.48 34.23 12.04 18.34 11.04 12.18 -12.75 -
EY 3.93 2.92 8.31 5.45 9.06 8.21 -7.85 -
DY 0.91 0.25 1.07 1.36 2.17 1.71 1.92 -11.69%
P/NAPS 4.36 3.65 1.76 2.70 1.77 1.86 0.98 28.23%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 25/05/21 29/05/20 23/05/19 21/05/18 29/05/17 25/05/16 -
Price 1.13 2.01 1.08 1.24 0.765 0.62 0.255 -
P/RPS 1.24 1.58 0.86 1.02 0.51 0.43 0.22 33.38%
P/EPS 21.01 34.75 14.45 18.20 12.24 12.91 -12.50 -
EY 4.76 2.88 6.92 5.50 8.17 7.74 -8.00 -
DY 1.11 0.25 0.89 1.37 1.96 1.61 1.96 -9.03%
P/NAPS 3.60 3.70 2.11 2.67 1.96 1.97 0.96 24.63%

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