[KKB] YoY Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 92,732 156,027 142,544 70,169 26,123 12,780 66,090 5.80% YoY % -40.57% 9.46% 103.14% 168.61% 104.41% -80.66% - Horiz. % 140.31% 236.08% 215.68% 106.17% 39.53% 19.34% 100.00%
PBT -3,668 31,013 13,129 10,297 -6,640 -2,354 13,054 - YoY % -111.83% 136.22% 27.50% 255.08% -182.07% -118.03% - Horiz. % -28.10% 237.57% 100.57% 78.88% -50.87% -18.03% 100.00%
Tax -3,993 -5,791 -2,654 -4,101 2,328 -1,442 -3,313 3.16% YoY % 31.05% -118.20% 35.28% -276.16% 261.44% 56.47% - Horiz. % 120.53% 174.80% 80.11% 123.79% -70.27% 43.53% 100.00%
NP -7,661 25,222 10,475 6,196 -4,312 -3,796 9,741 - YoY % -130.37% 140.78% 69.06% 243.69% -13.59% -138.97% - Horiz. % -78.65% 258.93% 107.54% 63.61% -44.27% -38.97% 100.00%
NP to SH -4,529 20,266 7,607 5,343 -4,063 -3,952 8,347 - YoY % -122.35% 166.41% 42.37% 231.50% -2.81% -147.35% - Horiz. % -54.26% 242.79% 91.13% 64.01% -48.68% -47.35% 100.00%
Tax Rate - % 18.67 % 20.21 % 39.83 % - % - % 25.38 % - YoY % 0.00% -7.62% -49.26% 0.00% 0.00% 0.00% - Horiz. % 0.00% 73.56% 79.63% 156.93% 0.00% 0.00% 100.00%
Total Cost 100,393 130,805 132,069 63,973 30,435 16,576 56,349 10.09% YoY % -23.25% -0.96% 106.44% 110.20% 83.61% -70.58% - Horiz. % 178.16% 232.13% 234.38% 113.53% 54.01% 29.42% 100.00%
Net Worth 337,707 337,707 299,038 286,149 286,149 300,793 285,962 2.81% YoY % 0.00% 12.93% 4.50% 0.00% -4.87% 5.19% - Horiz. % 118.10% 118.10% 104.57% 100.07% 100.07% 105.19% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 10,311 15,467 10,311 5,155 - 10,283 10,304 0.01% YoY % -33.33% 50.00% 100.00% 0.00% 0.00% -0.21% - Horiz. % 100.07% 150.10% 100.07% 50.03% 0.00% 99.79% 100.00%
Div Payout % - % 76.32 % 135.56 % 96.50 % - % - % 123.46 % - YoY % 0.00% -43.70% 40.48% 0.00% 0.00% 0.00% - Horiz. % 0.00% 61.82% 109.80% 78.16% 0.00% 0.00% 100.00%
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 337,707 337,707 299,038 286,149 286,149 300,793 285,962 2.81% YoY % 0.00% 12.93% 4.50% 0.00% -4.87% 5.19% - Horiz. % 118.10% 118.10% 104.57% 100.07% 100.07% 105.19% 100.00%
NOSH 257,792 257,792 257,792 257,792 257,792 257,088 257,623 0.01% YoY % 0.00% 0.00% 0.00% 0.00% 0.27% -0.21% - Horiz. % 100.07% 100.07% 100.07% 100.07% 100.07% 99.79% 100.00%
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 -8.26 % 16.17 % 7.35 % 8.83 % -16.51 % -29.70 % 14.74 % - YoY % -151.08% 120.00% -16.76% 153.48% 44.41% -301.49% - Horiz. % -56.04% 109.70% 49.86% 59.91% -112.01% -201.49% 100.00%
ROE -1.34 % 6.00 % 2.54 % 1.87 % -1.42 % -1.31 % 2.92 % - YoY % -122.33% 136.22% 35.83% 231.69% -8.40% -144.86% - Horiz. % -45.89% 205.48% 86.99% 64.04% -48.63% -44.86% 100.00%
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 35.97 60.52 55.29 27.22 10.13 4.97 25.65 5.79% YoY % -40.57% 9.46% 103.12% 168.71% 103.82% -80.62% - Horiz. % 140.23% 235.95% 215.56% 106.12% 39.49% 19.38% 100.00%
EPS -1.76 7.86 2.95 2.07 -1.58 -1.53 3.24 - YoY % -122.39% 166.44% 42.51% 231.01% -3.27% -147.22% - Horiz. % -54.32% 242.59% 91.05% 63.89% -48.77% -47.22% 100.00%
DPS 4.00 6.00 4.00 2.00 0.00 4.00 4.00 - YoY % -33.33% 50.00% 100.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 150.00% 100.00% 50.00% 0.00% 100.00% 100.00%
NAPS 1.3100 1.3100 1.1600 1.1100 1.1100 1.1700 1.1100 2.80% YoY % 0.00% 12.93% 4.50% 0.00% -5.13% 5.41% - Horiz. % 118.02% 118.02% 104.50% 100.00% 100.00% 105.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 257,792 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 35.97 60.52 55.29 27.22 10.13 4.96 25.64 5.80% YoY % -40.57% 9.46% 103.12% 168.71% 104.23% -80.66% - Horiz. % 140.29% 236.04% 215.64% 106.16% 39.51% 19.34% 100.00%
EPS -1.76 7.86 2.95 2.07 -1.58 -1.53 3.24 - YoY % -122.39% 166.44% 42.51% 231.01% -3.27% -147.22% - Horiz. % -54.32% 242.59% 91.05% 63.89% -48.77% -47.22% 100.00%
DPS 4.00 6.00 4.00 2.00 0.00 3.99 4.00 - YoY % -33.33% 50.00% 100.00% 0.00% 0.00% -0.25% - Horiz. % 100.00% 150.00% 100.00% 50.00% 0.00% 99.75% 100.00%
NAPS 1.3100 1.3100 1.1600 1.1100 1.1100 1.1668 1.1093 2.81% YoY % 0.00% 12.93% 4.50% 0.00% -4.87% 5.18% - Horiz. % 118.09% 118.09% 104.57% 100.06% 100.06% 105.18% 100.00%
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 1.7500 1.4900 0.8750 0.9500 1.3300 1.6400 1.5000 -
P/RPS 4.86 2.46 1.58 3.49 13.12 32.99 5.85 -3.04% YoY % 97.56% 55.70% -54.73% -73.40% -60.23% 463.93% - Horiz. % 83.08% 42.05% 27.01% 59.66% 224.27% 563.93% 100.00%
P/EPS -99.61 18.95 29.65 45.84 -84.39 -106.69 46.30 - YoY % -625.65% -36.09% -35.32% 154.32% 20.90% -330.43% - Horiz. % -215.14% 40.93% 64.04% 99.01% -182.27% -230.43% 100.00%
EY -1.00 5.28 3.37 2.18 -1.19 -0.94 2.16 - YoY % -118.94% 56.68% 54.59% 283.19% -26.60% -143.52% - Horiz. % -46.30% 244.44% 156.02% 100.93% -55.09% -43.52% 100.00%
DY 2.29 4.03 4.57 2.11 0.00 2.44 2.67 -2.52% YoY % -43.18% -11.82% 116.59% 0.00% 0.00% -8.61% - Horiz. % 85.77% 150.94% 171.16% 79.03% 0.00% 91.39% 100.00%
P/NAPS 1.34 1.14 0.75 0.86 1.20 1.40 1.35 -0.12% YoY % 17.54% 52.00% -12.79% -28.33% -14.29% 3.70% - Horiz. % 99.26% 84.44% 55.56% 63.70% 88.89% 103.70% 100.00%
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 - 18/02/20 26/02/19 09/02/18 27/02/17 23/02/16 17/02/15 -
Price 1.6500 1.9100 1.2200 0.8800 1.3100 1.7700 1.2500 -
P/RPS 4.59 3.16 2.21 3.23 12.93 35.61 4.87 -0.98% YoY % 45.25% 42.99% -31.58% -75.02% -63.69% 631.21% - Horiz. % 94.25% 64.89% 45.38% 66.32% 265.50% 731.21% 100.00%
P/EPS -93.92 24.30 41.34 42.46 -83.12 -115.14 38.58 - YoY % -486.50% -41.22% -2.64% 151.08% 27.81% -398.44% - Horiz. % -243.44% 62.99% 107.15% 110.06% -215.45% -298.44% 100.00%
EY -1.06 4.12 2.42 2.36 -1.20 -0.87 2.59 - YoY % -125.73% 70.25% 2.54% 296.67% -37.93% -133.59% - Horiz. % -40.93% 159.07% 93.44% 91.12% -46.33% -33.59% 100.00%
DY 2.42 3.14 3.28 2.27 0.00 2.26 3.20 -4.55% YoY % -22.93% -4.27% 44.49% 0.00% 0.00% -29.38% - Horiz. % 75.62% 98.13% 102.50% 70.94% 0.00% 70.62% 100.00%
P/NAPS 1.26 1.46 1.05 0.79 1.18 1.51 1.13 1.83% YoY % -13.70% 39.05% 32.91% -33.05% -21.85% 33.63% - Horiz. % 111.50% 129.20% 92.92% 69.91% 104.42% 133.63% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KKB 4Q 2020 Results.pdf 
