[KGB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock

[KGB] KELINGTON GROUP BERHAD

Announcement Date

27-Feb-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

31-Dec-2014 [#4]

Profit Trend

QoQ- -36.93%

YoY- 211.18%

Quarter Report

KGB Q4'14 (270215 Announcement).pdf

Latest QR

Upcoming QR

KGB's Result

KGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Annualized Quarter Result
Revenue	153,329	158,218	154,096	189,656	194,590	194,000	212,292	-19.48%
YoY %	-3.09%	2.67%	-18.75%	-2.54%	0.30%	-8.62%	-	-
Horiz. %	72.23%	74.53%	72.59%	89.34%	91.66%	91.38%	100.00%	-
PBT	6,446	7,282	8,420	5,499	8,417	8,608	9,488	-22.70%
YoY %	-11.48%	-13.52%	53.12%	-34.67%	-2.22%	-9.27%	-	-
Horiz. %	67.94%	76.75%	88.74%	57.96%	88.71%	90.73%	100.00%	-
Tax	-362	-118	-100	-376	-272	-552	-1,236	-55.86%
YoY %	-206.78%	-18.00%	73.40%	-38.24%	50.72%	55.34%	-	-
Horiz. %	29.29%	9.55%	8.09%	30.42%	22.01%	44.66%	100.00%	-
NP	6,084	7,164	8,320	5,123	8,145	8,056	8,252	-18.37%
YoY %	-15.08%	-13.89%	62.40%	-37.10%	1.10%	-2.38%	-	-
Horiz. %	73.73%	86.82%	100.82%	62.08%	98.70%	97.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,078	7,164	8,320	5,175	8,205	8,114	8,320	-18.87%
YoY %	-15.16%	-13.89%	60.77%	-36.93%	1.12%	-2.48%	-	-
Horiz. %	73.05%	86.11%	100.00%	62.20%	98.62%	97.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.62%	1.62%	1.19%	6.84%	3.23%	6.41%	13.03%	-
YoY %	246.91%	36.13%	-82.60%	111.76%	-49.61%	-50.81%	-	-
Horiz. %	43.13%	12.43%	9.13%	52.49%	24.79%	49.19%	100.00%	-
Total Cost	147,245	151,054	145,776	184,533	186,445	185,944	204,040	-19.52%
YoY %	-2.52%	3.62%	-21.00%	-1.03%	0.27%	-8.87%	-	-
Horiz. %	72.16%	74.03%	71.44%	90.44%	91.38%	91.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,710	65,742	62,118	71,252	50,448	44,002	55,740	11.58%
YoY %	-0.05%	5.83%	-12.82%	41.24%	14.65%	-21.06%	-	-
Horiz. %	117.89%	117.94%	111.44%	127.83%	90.51%	78.94%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	2,922	4,368	8,666	965	1,228	1,642	3,224	-6.34%
YoY %	-33.10%	-49.60%	798.03%	-21.42%	-25.21%	-49.07%	-	-
Horiz. %	90.63%	135.48%	268.80%	29.93%	38.09%	50.93%	100.00%	-
Div Payout %	48.08%	60.98%	104.17%	18.66%	14.97%	20.24%	38.76%	-
YoY %	-21.15%	-41.46%	458.25%	24.65%	-26.04%	-47.78%	-	-
Horiz. %	124.05%	157.33%	268.76%	48.14%	38.62%	52.22%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	65,710	65,742	62,118	71,252	50,448	44,002	55,740	11.58%
YoY %	-0.05%	5.83%	-12.82%	41.24%	14.65%	-21.06%	-	-
Horiz. %	117.89%	117.94%	111.44%	127.83%	90.51%	78.94%	100.00%	-
NOSH	219,182	218,414	216,666	193,097	184,251	164,251	161,240	22.68%
YoY %	0.35%	0.81%	12.21%	4.80%	12.18%	1.87%	-	-
Horiz. %	135.94%	135.46%	134.37%	119.76%	114.27%	101.87%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	3.97%	4.53%	5.40%	2.70%	4.19%	4.15%	3.89%	-
YoY %	-12.36%	-16.11%	100.00%	-35.56%	0.96%	6.68%	-	-
Horiz. %	102.06%	116.45%	138.82%	69.41%	107.71%	106.68%	100.00%	-
ROE	9.25%	10.90%	13.39%	7.26%	16.26%	18.44%	14.93%	-
YoY %	-15.14%	-18.60%	84.44%	-55.35%	-11.82%	23.51%	-	-
Horiz. %	61.96%	73.01%	89.69%	48.63%	108.91%	123.51%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	69.96	72.44	71.12	98.22	105.61	118.11	131.66	-34.37%
YoY %	-3.42%	1.86%	-27.59%	-7.00%	-10.58%	-10.29%	-	-
Horiz. %	53.14%	55.02%	54.02%	74.60%	80.21%	89.71%	100.00%	-
EPS	2.77	3.28	3.84	2.68	4.45	4.94	5.16	-33.92%
YoY %	-15.55%	-14.58%	43.28%	-39.78%	-9.92%	-4.26%	-	-
Horiz. %	53.68%	63.57%	74.42%	51.94%	86.24%	95.74%	100.00%	-
DPS	1.33	2.00	4.00	0.50	0.67	1.00	2.00	-23.79%
YoY %	-33.50%	-50.00%	700.00%	-25.37%	-33.00%	-50.00%	-	-
Horiz. %	66.50%	100.00%	200.00%	25.00%	33.50%	50.00%	100.00%	-
NAPS	0.2998	0.301	0.2867	0.369	0.2738	0.2679	0.3457	-9.05%
YoY %	-0.40%	4.99%	-22.30%	34.77%	2.20%	-22.51%	-	-
Horiz. %	86.72%	87.07%	82.93%	106.74%	79.20%	77.49%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 217,555
RPS	22.97	23.70	23.08	28.41	29.15	29.06	31.80	-19.47%
YoY %	-3.08%	2.69%	-18.76%	-2.54%	0.31%	-8.62%	-	-
Horiz. %	72.23%	74.53%	72.58%	89.34%	91.67%	91.38%	100.00%	-
EPS	0.91	1.07	1.25	0.78	1.23	1.22	1.25	-19.05%
YoY %	-14.95%	-14.40%	60.26%	-36.59%	0.82%	-2.40%	-	-
Horiz. %	72.80%	85.60%	100.00%	62.40%	98.40%	97.60%	100.00%	-
DPS	0.44	0.65	1.30	0.14	0.18	0.25	0.48	-5.63%
YoY %	-32.31%	-50.00%	828.57%	-22.22%	-28.00%	-47.92%	-	-
Horiz. %	91.67%	135.42%	270.83%	29.17%	37.50%	52.08%	100.00%	-
NAPS	0.0984	0.0985	0.0931	0.1067	0.0756	0.0659	0.0835	11.55%
YoY %	-0.10%	5.80%	-12.75%	41.14%	14.72%	-21.08%	-	-
Horiz. %	117.84%	117.96%	111.50%	127.78%	90.54%	78.92%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	0.325	0.355	0.355	0.34	0.455	0.405	0.56	-
P/RPS	0.46	0.49	0.50	0.35	0.43	0.34	0.43	4.59%
YoY %	-6.12%	-2.00%	42.86%	-18.60%	26.47%	-20.93%	-	-
Horiz. %	106.98%	113.95%	116.28%	81.40%	100.00%	79.07%	100.00%	-
P/EPS	11.72	10.82	9.24	12.69	10.22	8.20	10.85	5.27%
YoY %	8.32%	17.10%	-27.19%	24.17%	24.63%	-24.42%	-	-
Horiz. %	108.02%	99.72%	85.16%	116.96%	94.19%	75.58%	100.00%	-
EY	8.53	9.24	10.82	7.88	9.79	12.20	9.21	-4.98%
YoY %	-7.68%	-14.60%	37.31%	-19.51%	-19.75%	32.46%	-	-
Horiz. %	92.62%	100.33%	117.48%	85.56%	106.30%	132.46%	100.00%	-
DY	4.10	5.63	11.27	1.47	1.47	2.47	3.57	9.65%
YoY %	-27.18%	-50.04%	666.67%	0.00%	-40.49%	-30.81%	-	-
Horiz. %	114.85%	157.70%	315.69%	41.18%	41.18%	69.19%	100.00%	-
P/NAPS	1.08	1.18	1.24	0.92	1.66	1.51	1.62	-23.66%
YoY %	-8.47%	-4.84%	34.78%	-44.58%	9.93%	-6.79%	-	-
Horiz. %	66.67%	72.84%	76.54%	56.79%	102.47%	93.21%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	26/08/15	28/05/15	27/02/15	26/11/14	28/08/14	28/05/14	-
Price	0.33	0.255	0.38	0.405	0.42	0.435	0.61	-
P/RPS	0.47	0.35	0.53	0.41	0.40	0.37	0.46	1.44%
YoY %	34.29%	-33.96%	29.27%	2.50%	8.11%	-19.57%	-	-
Horiz. %	102.17%	76.09%	115.22%	89.13%	86.96%	80.43%	100.00%	-
P/EPS	11.90	7.77	9.90	15.11	9.43	8.81	11.82	0.45%
YoY %	53.15%	-21.52%	-34.48%	60.23%	7.04%	-25.47%	-	-
Horiz. %	100.68%	65.74%	83.76%	127.83%	79.78%	74.53%	100.00%	-
EY	8.40	12.86	10.11	6.62	10.60	11.36	8.46	-0.47%
YoY %	-34.68%	27.20%	52.72%	-37.55%	-6.69%	34.28%	-	-
Horiz. %	99.29%	152.01%	119.50%	78.25%	125.30%	134.28%	100.00%	-
DY	4.04	7.84	10.53	1.23	1.59	2.30	3.28	14.89%
YoY %	-48.47%	-25.55%	756.10%	-22.64%	-30.87%	-29.88%	-	-
Horiz. %	123.17%	239.02%	321.04%	37.50%	48.48%	70.12%	100.00%	-
P/NAPS	1.10	0.85	1.33	1.10	1.53	1.62	1.76	-26.87%
YoY %	29.41%	-36.09%	20.91%	-28.10%	-5.56%	-7.95%	-	-
Horiz. %	62.50%	48.30%	75.57%	62.50%	86.93%	92.05%	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 ⃤ & 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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 24 April 2024

MQ Trader

MQ Trading Signals

2024-04-25 12:25:00

ADX

5 Mins

SELL

2024-04-25 12:20:00

ADX

10 Mins

SELL

2024-04-25 12:00:00

EMA 5

30 Mins

SELL

2024-04-25 12:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-04-25 11:50:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

352

PTRANS

PERAK TRANSIT BERHAD

349

HLIND

HONG LEONG INDUSTRIES BHD

344

SAPNRG

SAPURA ENERGY BERHAD

286

DNEX

DAGANG NEXCHANGE BERHAD

258

YTLPOWR

YTL POWER INTERNATIONAL BHD

246

MYEG

MY E.G. SERVICES BHD

209

GENTING

GENTING BHD

191

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

178

Daily Stocks

ICONIC-WA

0.025

+0.005

112,995,600

SAPNRG

0.045

0.00

111,637,900

HSI-CVW

0.25

+0.02

109,508,100

HSI-HUS

0.125

-0.015

99,188,800

HSI-HSZ

0.285

-0.025

78,650,700

BJCORP

0.31

+0.025

72,657,500

EKOVEST

0.455

-0.005

63,688,600

HSI-HSW

0.035

-0.005

50,011,900

ICONIC

0.085

-0.005

39,763,500

HSI-CVB

0.08

+0.01

35,409,500

More active Stocks

NESTLE

126.80

+0.50

34,700

HEIM

23.34

+0.34

87,800

UTDPLT

26.30

+0.20

180,700

HSI-CVX

0.885

+0.155

2,000

CRESNDO

3.75

+0.14

485,400

HLFG

16.80

+0.12

89,800

GASMSIA

3.64

+0.11

331,800

HSI-CV5

0.56

+0.10

8,300

TAS

0.675

+0.09

15,001,100

HSI-CVY

0.43

+0.09

821,200

More gainer Stocks

NVIDIA-C1

3.99

-0.27

3,400

DLADY

33.24

-0.26

2,600

MPI

30.00

-0.22

35,300

ALLIANZ

20.92

-0.20

21,500

AMLEX

0.25

-0.18

20,000

AIRPORT

9.83

-0.17

4,334,100

LPI

11.90

-0.14

38,700

UWC

3.16

-0.12

545,800

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-CA

0.35

-0.10

558,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More