[KGB] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.9%
YoY- -59.49%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 97,000 53,073 117,416 66,804 47,071 24,017 116,198 -11.37%
PBT 4,304 2,372 1,649 1,564 1,583 997 7,232 -29.31%
Tax -276 -309 -38 22 -19 -186 -1,151 -61.50%
NP 4,028 2,063 1,611 1,586 1,564 811 6,081 -24.06%
-
NP to SH 4,057 2,080 1,663 1,625 1,564 811 6,081 -23.70%
-
Tax Rate 6.41% 13.03% 2.30% -1.41% 1.20% 18.66% 15.92% -
Total Cost 92,972 51,010 115,805 65,218 45,507 23,206 110,117 -10.69%
-
Net Worth 44,002 55,740 55,624 54,659 56,176 54,511 37,506 11.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 821 806 3,307 32 31 31 44 607.27%
Div Payout % 20.24% 38.76% 198.86% 2.02% 2.04% 3.92% 0.73% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 44,002 55,740 55,624 54,659 56,176 54,511 37,506 11.26%
NOSH 164,251 161,240 165,353 164,141 159,591 159,019 111,197 29.79%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.15% 3.89% 1.37% 2.37% 3.32% 3.38% 5.23% -
ROE 9.22% 3.73% 2.99% 2.97% 2.78% 1.49% 16.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 59.06 32.92 71.01 40.70 29.49 15.10 104.50 -31.71%
EPS 2.47 1.29 1.04 0.99 0.98 0.51 3.82 -25.28%
DPS 0.50 0.50 2.00 0.02 0.02 0.02 0.04 441.10%
NAPS 0.2679 0.3457 0.3364 0.333 0.352 0.3428 0.3373 -14.27%
Adjusted Per Share Value based on latest NOSH - 610,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.78 7.54 16.68 9.49 6.69 3.41 16.51 -11.38%
EPS 0.58 0.30 0.24 0.23 0.22 0.12 0.86 -23.15%
DPS 0.12 0.11 0.47 0.00 0.00 0.00 0.01 426.53%
NAPS 0.0625 0.0792 0.079 0.0777 0.0798 0.0775 0.0533 11.23%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.405 0.56 0.43 0.45 0.51 0.485 0.53 -
P/RPS 0.69 1.70 0.61 1.11 1.73 3.21 0.51 22.39%
P/EPS 16.40 43.41 42.76 45.45 52.04 95.10 9.69 42.15%
EY 6.10 2.30 2.34 2.20 1.92 1.05 10.32 -29.63%
DY 1.23 0.89 4.65 0.04 0.04 0.04 0.08 521.41%
P/NAPS 1.51 1.62 1.28 1.35 1.45 1.41 1.57 -2.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 28/05/14 26/02/14 26/11/13 28/08/13 30/05/13 27/02/13 -
Price 0.435 0.61 0.445 0.495 0.43 0.52 0.50 -
P/RPS 0.74 1.85 0.63 1.22 1.46 3.44 0.48 33.55%
P/EPS 17.61 47.29 44.25 50.00 43.88 101.96 9.14 55.02%
EY 5.68 2.11 2.26 2.00 2.28 0.98 10.94 -35.47%
DY 1.15 0.82 4.49 0.04 0.05 0.04 0.08 494.09%
P/NAPS 1.62 1.76 1.32 1.49 1.22 1.52 1.48 6.22%

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