[KGB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 93.59%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 54,688 63,837 59,557 51,346 35,848 60,058 58,689 -4.60%
PBT 2,752 8,645 11,182 8,820 5,376 7,060 6,572 -44.05%
Tax -260 -572 -2,620 -1,998 -1,300 -454 -781 -51.99%
NP 2,492 8,073 8,562 6,822 4,076 6,606 5,790 -43.02%
-
NP to SH 2,492 8,013 8,562 6,822 3,524 6,606 5,790 -43.02%
-
Tax Rate 9.45% 6.62% 23.43% 22.65% 24.18% 6.43% 11.88% -
Total Cost 52,196 55,764 50,994 44,524 31,772 53,452 52,898 -0.88%
-
Net Worth 35,203 30,462 28,177 25,338 0 21,625 0 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 35,203 30,462 28,177 25,338 0 21,625 0 -
NOSH 75,060 66,122 64,999 64,971 56,114 65,019 65,014 10.06%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.56% 12.65% 14.38% 13.29% 11.37% 11.00% 9.87% -
ROE 7.08% 26.30% 30.39% 26.92% 0.00% 30.55% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 72.86 96.54 91.63 79.03 63.88 92.37 90.27 -13.32%
EPS 3.32 12.21 13.17 10.50 6.28 10.16 8.91 -48.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.469 0.4607 0.4335 0.39 0.00 0.3326 0.00 -
Adjusted Per Share Value based on latest NOSH - 64,955
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.62 8.90 8.30 7.16 5.00 8.37 8.18 -4.62%
EPS 0.35 1.12 1.19 0.95 0.49 0.92 0.81 -42.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0425 0.0393 0.0353 0.00 0.0301 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 - - - - - -
Price 0.75 0.63 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.03 0.65 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.59 5.20 0.00 0.00 0.00 0.00 0.00 -
EY 4.43 19.24 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.37 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 24/11/09 20/11/09 - - - -
Price 0.35 0.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.82 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.54 6.52 0.00 0.00 0.00 0.00 0.00 -
EY 9.49 15.34 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.71 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & 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