[KGB] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 15.36%
YoY- -52.94%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 104,820 389,814 260,322 162,064 84,731 379,861 268,519 -46.55%
PBT 6,738 20,061 13,263 6,100 4,902 31,365 21,204 -53.40%
Tax -1,029 -2,843 -3,624 -1,437 -879 -7,818 -5,197 -65.99%
NP 5,709 17,218 9,639 4,663 4,023 23,547 16,007 -49.67%
-
NP to SH 5,544 17,110 9,583 4,678 4,055 23,987 16,205 -51.05%
-
Tax Rate 15.27% 14.17% 27.32% 23.56% 17.93% 24.93% 24.51% -
Total Cost 99,111 372,596 250,683 157,401 80,708 356,314 252,512 -46.36%
-
Net Worth 174,448 164,454 161,270 158,802 158,614 154,797 152,377 9.42%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 1,577 1,606 - - 3,103 3,112 -
Div Payout % - 9.22% 16.77% - - 12.94% 19.21% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 174,448 164,454 161,270 158,802 158,614 154,797 152,377 9.42%
NOSH 322,623 322,623 322,623 322,396 311,459 311,459 311,459 2.37%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.45% 4.42% 3.70% 2.88% 4.75% 6.20% 5.96% -
ROE 3.18% 10.40% 5.94% 2.95% 2.56% 15.50% 10.63% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 32.60 123.54 81.00 50.69 27.30 122.40 86.26 -47.69%
EPS 1.72 5.42 3.04 1.48 1.30 8.02 5.40 -53.32%
DPS 0.00 0.50 0.50 0.00 0.00 1.00 1.00 -
NAPS 0.5426 0.5212 0.5018 0.4967 0.5111 0.4988 0.4895 7.10%
Adjusted Per Share Value based on latest NOSH - 322,396
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 15.70 58.39 39.00 24.28 12.69 56.90 40.22 -46.55%
EPS 0.83 2.56 1.44 0.70 0.61 3.59 2.43 -51.10%
DPS 0.00 0.24 0.24 0.00 0.00 0.46 0.47 -
NAPS 0.2613 0.2464 0.2416 0.2379 0.2376 0.2319 0.2283 9.40%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.98 1.69 1.22 1.01 0.90 1.26 1.30 -
P/RPS 6.07 1.37 1.51 1.99 3.30 1.03 1.51 152.60%
P/EPS 114.82 31.17 40.92 69.03 68.88 16.30 24.97 176.26%
EY 0.87 3.21 2.44 1.45 1.45 6.13 4.00 -63.79%
DY 0.00 0.30 0.41 0.00 0.00 0.79 0.77 -
P/NAPS 3.65 3.24 2.43 2.03 1.76 2.53 2.66 23.45%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 26/02/21 24/11/20 25/08/20 29/05/20 26/02/20 19/11/19 -
Price 2.01 2.36 1.70 1.10 1.08 1.26 1.39 -
P/RPS 6.17 1.91 2.10 2.17 3.96 1.03 1.61 144.69%
P/EPS 116.56 43.52 57.01 75.18 82.66 16.30 26.70 166.87%
EY 0.86 2.30 1.75 1.33 1.21 6.13 3.75 -62.49%
DY 0.00 0.21 0.29 0.00 0.00 0.79 0.72 -
P/NAPS 3.70 4.53 3.39 2.21 2.11 2.53 2.84 19.26%

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