[KGB] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.13%
YoY- 278.71%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 158,218 154,096 189,656 194,590 194,000 212,292 117,416 22.06%
PBT 7,282 8,420 5,499 8,417 8,608 9,488 1,649 169.89%
Tax -118 -100 -376 -272 -552 -1,236 -38 113.28%
NP 7,164 8,320 5,123 8,145 8,056 8,252 1,611 171.16%
-
NP to SH 7,164 8,320 5,175 8,205 8,114 8,320 1,663 165.46%
-
Tax Rate 1.62% 1.19% 6.84% 3.23% 6.41% 13.03% 2.30% -
Total Cost 151,054 145,776 184,533 186,445 185,944 204,040 115,805 19.43%
-
Net Worth 65,742 62,118 71,252 50,448 44,002 55,740 55,624 11.82%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,368 8,666 965 1,228 1,642 3,224 3,307 20.44%
Div Payout % 60.98% 104.17% 18.66% 14.97% 20.24% 38.76% 198.86% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 65,742 62,118 71,252 50,448 44,002 55,740 55,624 11.82%
NOSH 218,414 216,666 193,097 184,251 164,251 161,240 165,353 20.44%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.53% 5.40% 2.70% 4.19% 4.15% 3.89% 1.37% -
ROE 10.90% 13.39% 7.26% 16.26% 18.44% 14.93% 2.99% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 72.44 71.12 98.22 105.61 118.11 131.66 71.01 1.34%
EPS 3.28 3.84 2.68 4.45 4.94 5.16 1.04 115.51%
DPS 2.00 4.00 0.50 0.67 1.00 2.00 2.00 0.00%
NAPS 0.301 0.2867 0.369 0.2738 0.2679 0.3457 0.3364 -7.16%
Adjusted Per Share Value based on latest NOSH - 218,437
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.70 23.08 28.41 29.15 29.06 31.80 17.59 22.05%
EPS 1.07 1.25 0.78 1.23 1.22 1.25 0.25 164.31%
DPS 0.65 1.30 0.14 0.18 0.25 0.48 0.50 19.17%
NAPS 0.0985 0.0931 0.1067 0.0756 0.0659 0.0835 0.0833 11.85%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.355 0.355 0.34 0.455 0.405 0.56 0.43 -
P/RPS 0.49 0.50 0.35 0.43 0.34 0.43 0.61 -13.62%
P/EPS 10.82 9.24 12.69 10.22 8.20 10.85 42.76 -60.09%
EY 9.24 10.82 7.88 9.79 12.20 9.21 2.34 150.45%
DY 5.63 11.27 1.47 1.47 2.47 3.57 4.65 13.63%
P/NAPS 1.18 1.24 0.92 1.66 1.51 1.62 1.28 -5.29%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 27/02/15 26/11/14 28/08/14 28/05/14 26/02/14 -
Price 0.255 0.38 0.405 0.42 0.435 0.61 0.445 -
P/RPS 0.35 0.53 0.41 0.40 0.37 0.46 0.63 -32.49%
P/EPS 7.77 9.90 15.11 9.43 8.81 11.82 44.25 -68.74%
EY 12.86 10.11 6.62 10.60 11.36 8.46 2.26 219.74%
DY 7.84 10.53 1.23 1.59 2.30 3.28 4.49 45.15%
P/NAPS 0.85 1.33 1.10 1.53 1.62 1.76 1.32 -25.49%

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