[KGB] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 4.95%
YoY- 15.04%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 379,861 358,025 342,970 305,628 349,198 319,244 351,554 5.28%
PBT 31,365 28,272 27,320 26,016 24,459 23,380 23,322 21.77%
Tax -7,818 -6,929 -7,738 -6,904 -6,295 -5,856 -6,260 15.92%
NP 23,547 21,342 19,582 19,112 18,164 17,524 17,062 23.88%
-
NP to SH 23,987 21,606 19,882 19,372 18,458 17,673 17,218 24.66%
-
Tax Rate 24.93% 24.51% 28.32% 26.54% 25.74% 25.05% 26.84% -
Total Cost 356,314 336,682 323,388 286,516 331,034 301,720 334,492 4.29%
-
Net Worth 154,797 152,377 141,714 129,876 116,492 107,078 101,045 32.78%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,103 4,150 5,950 8,964 6,553 8,404 7,363 -43.70%
Div Payout % 12.94% 19.21% 29.93% 46.28% 35.50% 47.55% 42.76% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 154,797 152,377 141,714 129,876 116,492 107,078 101,045 32.78%
NOSH 311,459 311,459 307,905 290,840 266,833 254,153 245,434 17.16%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.20% 5.96% 5.71% 6.25% 5.20% 5.49% 4.85% -
ROE 15.50% 14.18% 14.03% 14.92% 15.84% 16.50% 17.04% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 122.40 115.01 115.27 109.10 133.21 126.62 143.24 -9.92%
EPS 8.02 7.20 6.66 6.92 7.45 7.20 7.12 8.23%
DPS 1.00 1.33 2.00 3.20 2.50 3.33 3.00 -51.82%
NAPS 0.4988 0.4895 0.4763 0.4636 0.4444 0.4247 0.4117 13.60%
Adjusted Per Share Value based on latest NOSH - 290,840
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.94 49.89 47.79 42.59 48.66 44.49 48.99 5.29%
EPS 3.34 3.01 2.77 2.70 2.57 2.46 2.40 24.57%
DPS 0.43 0.58 0.83 1.25 0.91 1.17 1.03 -44.05%
NAPS 0.2157 0.2123 0.1975 0.181 0.1623 0.1492 0.1408 32.78%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.26 1.30 1.25 1.25 1.12 1.02 0.805 -
P/RPS 1.03 1.13 1.08 1.15 0.84 0.81 0.56 49.95%
P/EPS 16.30 18.73 18.71 18.08 15.91 14.55 11.47 26.31%
EY 6.13 5.34 5.35 5.53 6.29 6.87 8.71 -20.82%
DY 0.79 1.03 1.60 2.56 2.23 3.27 3.73 -64.36%
P/NAPS 2.53 2.66 2.62 2.70 2.52 2.40 1.96 18.49%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 19/11/19 22/08/19 23/05/19 26/02/19 23/11/18 28/08/18 -
Price 1.26 1.39 1.27 1.24 1.28 1.17 0.87 -
P/RPS 1.03 1.21 1.10 1.14 0.96 0.92 0.61 41.66%
P/EPS 16.30 20.03 19.01 17.93 18.18 16.69 12.40 19.93%
EY 6.13 4.99 5.26 5.58 5.50 5.99 8.06 -16.63%
DY 0.79 0.96 1.57 2.58 1.95 2.85 3.45 -62.47%
P/NAPS 2.53 2.84 2.67 2.67 2.88 2.75 2.11 12.82%

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