[KPPROP] 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 91,280 114,050 81,808 87,485 87,281 76,001 70,783 18.53% QoQ % -19.96% 39.41% -6.49% 0.23% 14.84% 7.37% - Horiz. % 128.96% 161.13% 115.58% 123.60% 123.31% 107.37% 100.00%
PBT 28,474 34,009 29,692 30,147 27,593 27,653 25,850 6.68% QoQ % -16.28% 14.54% -1.51% 9.26% -0.22% 6.97% - Horiz. % 110.15% 131.56% 114.86% 116.62% 106.74% 106.97% 100.00%
Tax -6,675 -10,313 -6,146 -7,613 -5,853 -6,454 -4,869 23.48% QoQ % 35.28% -67.80% 19.27% -30.07% 9.31% -32.55% - Horiz. % 137.09% 211.81% 126.23% 156.36% 120.21% 132.55% 100.00%
NP 21,799 23,696 23,546 22,534 21,740 21,199 20,981 2.59% QoQ % -8.01% 0.64% 4.49% 3.65% 2.55% 1.04% - Horiz. % 103.90% 112.94% 112.23% 107.40% 103.62% 101.04% 100.00%
NP to SH 21,789 23,745 23,525 22,518 21,724 21,193 20,965 2.61% QoQ % -8.24% 0.94% 4.47% 3.65% 2.51% 1.09% - Horiz. % 103.93% 113.26% 112.21% 107.41% 103.62% 101.09% 100.00%
Tax Rate 23.44 % 30.32 % 20.70 % 25.25 % 21.21 % 23.34 % 18.84 % 15.72% QoQ % -22.69% 46.47% -18.02% 19.05% -9.13% 23.89% - Horiz. % 124.42% 160.93% 109.87% 134.02% 112.58% 123.89% 100.00%
Total Cost 69,481 90,354 58,262 64,951 65,541 54,802 49,802 24.93% QoQ % -23.10% 55.08% -10.30% -0.90% 19.60% 10.04% - Horiz. % 139.51% 181.43% 116.99% 130.42% 131.60% 110.04% 100.00%
Net Worth 647,669 651,208 624,970 597,043 580,864 558,639 523,738 15.26% QoQ % -0.54% 4.20% 4.68% 2.79% 3.98% 6.66% - Horiz. % 123.66% 124.34% 119.33% 114.00% 110.91% 106.66% 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 3,700 7,845 - - - - - - QoQ % -52.83% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 47.17% 100.00% - - - - -
Div Payout % 16.99 % 33.04 % - % - % - % - % - % - QoQ % -48.58% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 51.42% 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 647,669 651,208 624,970 597,043 580,864 558,639 523,738 15.26% QoQ % -0.54% 4.20% 4.68% 2.79% 3.98% 6.66% - Horiz. % 123.66% 124.34% 119.33% 114.00% 110.91% 106.66% 100.00%
NOSH 370,097 392,294 393,063 392,792 395,146 396,198 385,102 -2.62% QoQ % -5.66% -0.20% 0.07% -0.60% -0.27% 2.88% - Horiz. % 96.10% 101.87% 102.07% 102.00% 102.61% 102.88% 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 23.88 % 20.78 % 28.78 % 25.76 % 24.91 % 27.89 % 29.64 % -13.45% QoQ % 14.92% -27.80% 11.72% 3.41% -10.68% -5.90% - Horiz. % 80.57% 70.11% 97.10% 86.91% 84.04% 94.10% 100.00%
ROE 3.36 % 3.65 % 3.76 % 3.77 % 3.74 % 3.79 % 4.00 % -11.00% QoQ % -7.95% -2.93% -0.27% 0.80% -1.32% -5.25% - Horiz. % 84.00% 91.25% 94.00% 94.25% 93.50% 94.75% 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 24.66 29.07 20.81 22.27 22.09 19.18 18.38 21.71% QoQ % -15.17% 39.69% -6.56% 0.81% 15.17% 4.35% - Horiz. % 134.17% 158.16% 113.22% 121.16% 120.18% 104.35% 100.00%
EPS 5.89 6.05 5.99 5.73 5.50 5.35 5.44 5.46% QoQ % -2.64% 1.00% 4.54% 4.18% 2.80% -1.65% - Horiz. % 108.27% 111.21% 110.11% 105.33% 101.10% 98.35% 100.00%
DPS 1.00 2.00 0.00 0.00 0.00 0.00 0.00 - QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.00% 100.00% - - - - -
NAPS 1.7500 1.6600 1.5900 1.5200 1.4700 1.4100 1.3600 18.36% QoQ % 5.42% 4.40% 4.61% 3.40% 4.26% 3.68% - Horiz. % 128.68% 122.06% 116.91% 111.76% 108.09% 103.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 540,142 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 16.90 21.11 15.15 16.20 16.16 14.07 13.10 18.56% QoQ % -19.94% 39.34% -6.48% 0.25% 14.85% 7.40% - Horiz. % 129.01% 161.15% 115.65% 123.66% 123.36% 107.40% 100.00%
EPS 4.03 4.40 4.36 4.17 4.02 3.92 3.88 2.57% QoQ % -8.41% 0.92% 4.56% 3.73% 2.55% 1.03% - Horiz. % 103.87% 113.40% 112.37% 107.47% 103.61% 101.03% 100.00%
DPS 0.69 1.45 0.00 0.00 0.00 0.00 0.00 - QoQ % -52.41% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 47.59% 100.00% - - - - -
NAPS 1.1991 1.2056 1.1570 1.1053 1.0754 1.0342 0.9696 15.26% QoQ % -0.54% 4.20% 4.68% 2.78% 3.98% 6.66% - Horiz. % 123.67% 124.34% 119.33% 114.00% 110.91% 106.66% 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 0.6050 0.6100 0.6100 0.6200 0.5550 0.6200 0.6450 -
P/RPS 2.45 2.10 2.93 2.78 2.51 3.23 3.51 -21.36% QoQ % 16.67% -28.33% 5.40% 10.76% -22.29% -7.98% - Horiz. % 69.80% 59.83% 83.48% 79.20% 71.51% 92.02% 100.00%
P/EPS 10.28 10.08 10.19 10.81 10.10 11.59 11.85 -9.06% QoQ % 1.98% -1.08% -5.74% 7.03% -12.86% -2.19% - Horiz. % 86.75% 85.06% 85.99% 91.22% 85.23% 97.81% 100.00%
EY 9.73 9.92 9.81 9.25 9.91 8.63 8.44 9.97% QoQ % -1.92% 1.12% 6.05% -6.66% 14.83% 2.25% - Horiz. % 115.28% 117.54% 116.23% 109.60% 117.42% 102.25% 100.00%
DY 1.65 3.28 0.00 0.00 0.00 0.00 0.00 - QoQ % -49.70% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 50.30% 100.00% - - - - -
P/NAPS 0.35 0.37 0.38 0.41 0.38 0.44 0.47 -17.89% QoQ % -5.41% -2.63% -7.32% 7.89% -13.64% -6.38% - Horiz. % 74.47% 78.72% 80.85% 87.23% 80.85% 93.62% 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 25/08/23 26/05/23 24/02/23 29/11/22 23/08/22 - 24/02/22 -
Price 0.8500 0.6000 0.6100 0.6150 0.6350 0.6100 0.6750 -
P/RPS 3.45 2.06 2.93 2.76 2.87 3.18 3.67 -4.05% QoQ % 67.48% -29.69% 6.16% -3.83% -9.75% -13.35% - Horiz. % 94.01% 56.13% 79.84% 75.20% 78.20% 86.65% 100.00%
P/EPS 14.44 9.91 10.19 10.73 11.55 11.40 12.40 10.72% QoQ % 45.71% -2.75% -5.03% -7.10% 1.32% -8.06% - Horiz. % 116.45% 79.92% 82.18% 86.53% 93.15% 91.94% 100.00%
EY 6.93 10.09 9.81 9.32 8.66 8.77 8.07 -9.68% QoQ % -31.32% 2.85% 5.26% 7.62% -1.25% 8.67% - Horiz. % 85.87% 125.03% 121.56% 115.49% 107.31% 108.67% 100.00%
DY 1.18 3.33 0.00 0.00 0.00 0.00 0.00 - QoQ % -64.56% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 35.44% 100.00% - - - - -
P/NAPS 0.49 0.36 0.38 0.40 0.43 0.43 0.50 -1.34% QoQ % 36.11% -5.26% -5.00% -6.98% 0.00% -14.00% - Horiz. % 98.00% 72.00% 76.00% 80.00% 86.00% 86.00% 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
KPPB Accounts 30 September 2022.pdf 
