[KGB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 81.44%
YoY- -27.08%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 56,170 19,420 84,509 53,793 29,251 13,672 63,837 -8.19%
PBT 4,397 802 8,592 5,927 3,270 688 8,645 -36.36%
Tax -237 -15 -54 -499 -267 -65 -572 -44.51%
NP 4,160 787 8,538 5,428 3,003 623 8,073 -35.80%
-
NP to SH 4,252 687 8,064 4,683 2,581 623 8,013 -34.53%
-
Tax Rate 5.39% 1.87% 0.63% 8.42% 8.17% 9.45% 6.62% -
Total Cost 52,010 18,633 75,971 48,365 26,248 13,049 55,764 -4.55%
-
Net Worth 48,380 38,409 37,975 31,776 31,793 35,203 30,462 36.24%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,425 20 - - - - - -
Div Payout % 57.03% 3.03% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 48,380 38,409 37,975 31,776 31,793 35,203 30,462 36.24%
NOSH 80,836 69,393 70,508 64,415 64,203 75,060 66,122 14.37%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 7.41% 4.05% 10.10% 10.09% 10.27% 4.56% 12.65% -
ROE 8.79% 1.79% 21.23% 14.74% 8.12% 1.77% 26.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 69.49 27.99 119.86 83.51 45.56 18.21 96.54 -19.73%
EPS 5.26 0.99 11.43 7.27 4.02 0.83 12.21 -43.04%
DPS 3.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5985 0.5535 0.5386 0.4933 0.4952 0.469 0.4607 19.11%
Adjusted Per Share Value based on latest NOSH - 64,676
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.83 2.71 11.78 7.50 4.08 1.91 8.90 -8.20%
EPS 0.59 0.10 1.12 0.65 0.36 0.09 1.12 -34.85%
DPS 0.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0535 0.0529 0.0443 0.0443 0.0491 0.0425 36.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.82 0.35 0.33 0.73 0.72 0.75 0.63 -
P/RPS 1.18 1.25 0.28 0.87 1.58 4.12 0.65 48.97%
P/EPS 15.59 35.35 2.89 10.04 17.91 90.36 5.20 108.33%
EY 6.41 2.83 34.66 9.96 5.58 1.11 19.24 -52.03%
DY 3.66 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.63 0.61 1.48 1.45 1.60 1.37 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 04/08/11 31/05/11 23/02/11 29/11/10 24/08/10 26/05/10 25/02/10 -
Price 0.41 0.41 0.68 0.70 0.38 0.35 0.79 -
P/RPS 0.59 1.47 0.57 0.84 0.83 1.92 0.82 -19.75%
P/EPS 7.79 41.41 5.95 9.63 9.45 42.17 6.52 12.63%
EY 12.83 2.41 16.82 10.39 10.58 2.37 15.34 -11.25%
DY 7.32 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 1.26 1.42 0.77 0.75 1.71 -45.48%

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