[KFIMA] QoQ Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 123,781 209,312 157,027 163,484 179,923 192,523 203,010 -28.16% QoQ % -40.86% 33.30% -3.95% -9.14% -6.54% -5.17% - Horiz. % 60.97% 103.10% 77.35% 80.53% 88.63% 94.83% 100.00%
PBT 17,133 16,959 30,153 30,935 41,245 65,529 50,719 -51.59% QoQ % 1.03% -43.76% -2.53% -25.00% -37.06% 29.20% - Horiz. % 33.78% 33.44% 59.45% 60.99% 81.32% 129.20% 100.00%
Tax -6,390 -12,879 -9,673 -8,441 -11,160 -4,856 -13,832 -40.32% QoQ % 50.38% -33.14% -14.60% 24.36% -129.82% 64.89% - Horiz. % 46.20% 93.11% 69.93% 61.03% 80.68% 35.11% 100.00%
NP 10,743 4,080 20,480 22,494 30,085 60,673 36,887 -56.16% QoQ % 163.31% -80.08% -8.95% -25.23% -50.41% 64.48% - Horiz. % 29.12% 11.06% 55.52% 60.98% 81.56% 164.48% 100.00%
NP to SH 9,658 6,990 15,015 19,507 21,709 38,454 23,592 -44.96% QoQ % 38.17% -53.45% -23.03% -10.14% -43.55% 63.00% - Horiz. % 40.94% 29.63% 63.64% 82.68% 92.02% 163.00% 100.00%
Tax Rate 37.30 % 75.94 % 32.08 % 27.29 % 27.06 % 7.41 % 27.27 % 23.29% QoQ % -50.88% 136.72% 17.55% 0.85% 265.18% -72.83% - Horiz. % 136.78% 278.47% 117.64% 100.07% 99.23% 27.17% 100.00%
Total Cost 113,038 205,232 136,547 140,990 149,838 131,850 166,123 -22.69% QoQ % -44.92% 50.30% -3.15% -5.91% 13.64% -20.63% - Horiz. % 68.04% 123.54% 82.20% 84.87% 90.20% 79.37% 100.00%
Net Worth 903,141 896,519 888,771 886,309 858,730 874,779 837,304 5.19% QoQ % 0.74% 0.87% 0.28% 3.21% -1.83% 4.48% - Horiz. % 107.86% 107.07% 106.15% 105.85% 102.56% 104.48% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 33,102 - - - 41,524 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 79.72% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 473.57 % - % - % - % 107.98 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 438.57% 0.00% 0.00% 0.00% 100.00% -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 903,141 896,519 888,771 886,309 858,730 874,779 837,304 5.19% QoQ % 0.74% 0.87% 0.28% 3.21% -1.83% 4.48% - Horiz. % 107.86% 107.07% 106.15% 105.85% 102.56% 104.48% 100.00%
NOSH 282,231 275,852 276,016 276,109 276,119 276,829 277,253 1.20% QoQ % 2.31% -0.06% -0.03% -0.00% -0.26% -0.15% - Horiz. % 101.80% 99.49% 99.55% 99.59% 99.59% 99.85% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.68 % 1.95 % 13.04 % 13.76 % 16.72 % 31.51 % 18.17 % -38.97% QoQ % 345.13% -85.05% -5.23% -17.70% -46.94% 73.42% - Horiz. % 47.77% 10.73% 71.77% 75.73% 92.02% 173.42% 100.00%
ROE 1.07 % 0.78 % 1.69 % 2.20 % 2.53 % 4.40 % 2.82 % -47.68% QoQ % 37.18% -53.85% -23.18% -13.04% -42.50% 56.03% - Horiz. % 37.94% 27.66% 59.93% 78.01% 89.72% 156.03% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 43.86 75.88 56.89 59.21 65.16 69.55 73.22 -29.01% QoQ % -42.20% 33.38% -3.92% -9.13% -6.31% -5.01% - Horiz. % 59.90% 103.63% 77.70% 80.87% 88.99% 94.99% 100.00%
EPS 3.51 2.53 5.44 7.06 7.86 13.89 8.51 -44.68% QoQ % 38.74% -53.49% -22.95% -10.18% -43.41% 63.22% - Horiz. % 41.25% 29.73% 63.92% 82.96% 92.36% 163.22% 100.00%
DPS 0.00 12.00 0.00 0.00 0.00 15.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 80.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.2000 3.2500 3.2200 3.2100 3.1100 3.1600 3.0200 3.95% QoQ % -1.54% 0.93% 0.31% 3.22% -1.58% 4.64% - Horiz. % 105.96% 107.62% 106.62% 106.29% 102.98% 104.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 282,231 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 43.86 74.16 55.64 57.93 63.75 68.21 71.93 -28.16% QoQ % -40.86% 33.29% -3.95% -9.13% -6.54% -5.17% - Horiz. % 60.98% 103.10% 77.35% 80.54% 88.63% 94.83% 100.00%
EPS 3.51 2.48 5.32 6.91 7.69 13.62 8.36 -44.02% QoQ % 41.53% -53.38% -23.01% -10.14% -43.54% 62.92% - Horiz. % 41.99% 29.67% 63.64% 82.66% 91.99% 162.92% 100.00%
DPS 0.00 11.73 0.00 0.00 0.00 14.71 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 79.74% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.2000 3.1765 3.1491 3.1404 3.0426 3.0995 2.9667 5.19% QoQ % 0.74% 0.87% 0.28% 3.21% -1.84% 4.48% - Horiz. % 107.86% 107.07% 106.15% 105.85% 102.56% 104.48% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.9700 2.1100 1.9600 1.9100 2.5200 2.2800 2.0500 -
P/RPS 4.49 2.78 3.45 3.23 3.87 3.28 2.80 37.12% QoQ % 61.51% -19.42% 6.81% -16.54% 17.99% 17.14% - Horiz. % 160.36% 99.29% 123.21% 115.36% 138.21% 117.14% 100.00%
P/EPS 57.57 83.27 36.03 27.03 32.05 16.41 24.09 79.03% QoQ % -30.86% 131.11% 33.30% -15.66% 95.31% -31.88% - Horiz. % 238.98% 345.66% 149.56% 112.20% 133.04% 68.12% 100.00%
EY 1.74 1.20 2.78 3.70 3.12 6.09 4.15 -44.07% QoQ % 45.00% -56.83% -24.86% 18.59% -48.77% 46.75% - Horiz. % 41.93% 28.92% 66.99% 89.16% 75.18% 146.75% 100.00%
DY 0.00 5.69 0.00 0.00 0.00 6.58 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 86.47% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.62 0.65 0.61 0.60 0.81 0.72 0.68 -5.99% QoQ % -4.62% 6.56% 1.67% -25.93% 12.50% 5.88% - Horiz. % 91.18% 95.59% 89.71% 88.24% 119.12% 105.88% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 19/05/23 27/02/23 29/11/22 18/08/22 30/05/22 28/02/22 -
Price 1.9000 2.1100 2.0000 2.0000 2.2400 2.3900 2.4000 -
P/RPS 4.33 2.78 3.52 3.38 3.44 3.44 3.28 20.40% QoQ % 55.76% -21.02% 4.14% -1.74% 0.00% 4.88% - Horiz. % 132.01% 84.76% 107.32% 103.05% 104.88% 104.88% 100.00%
P/EPS 55.52 83.27 36.77 28.31 28.49 17.21 28.20 57.28% QoQ % -33.33% 126.46% 29.88% -0.63% 65.54% -38.97% - Horiz. % 196.88% 295.28% 130.39% 100.39% 101.03% 61.03% 100.00%
EY 1.80 1.20 2.72 3.53 3.51 5.81 3.55 -36.49% QoQ % 50.00% -55.88% -22.95% 0.57% -39.59% 63.66% - Horiz. % 50.70% 33.80% 76.62% 99.44% 98.87% 163.66% 100.00%
DY 0.00 5.69 0.00 0.00 0.00 6.28 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 90.61% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.65 0.62 0.62 0.72 0.76 0.79 -17.73% QoQ % -9.23% 4.84% 0.00% -13.89% -5.26% -3.80% - Horiz. % 74.68% 82.28% 78.48% 78.48% 91.14% 96.20% 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
BM_Announcement_Q2 2023_Final.pdf 
