[KGB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 63.01%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 162,064 84,731 379,861 268,519 171,485 76,407 349,198 -40.08%
PBT 6,100 4,902 31,365 21,204 13,660 6,504 24,459 -60.41%
Tax -1,437 -879 -7,818 -5,197 -3,869 -1,726 -6,295 -62.68%
NP 4,663 4,023 23,547 16,007 9,791 4,778 18,164 -59.64%
-
NP to SH 4,678 4,055 23,987 16,205 9,941 4,843 18,458 -59.98%
-
Tax Rate 23.56% 17.93% 24.93% 24.51% 28.32% 26.54% 25.74% -
Total Cost 157,401 80,708 356,314 252,512 161,694 71,629 331,034 -39.10%
-
Net Worth 158,802 158,614 154,797 152,377 141,714 129,876 116,492 22.96%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 3,103 3,112 2,975 2,241 6,553 -
Div Payout % - - 12.94% 19.21% 29.93% 46.28% 35.50% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 158,802 158,614 154,797 152,377 141,714 129,876 116,492 22.96%
NOSH 322,396 311,459 311,459 311,459 307,905 290,840 266,833 13.45%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.88% 4.75% 6.20% 5.96% 5.71% 6.25% 5.20% -
ROE 2.95% 2.56% 15.50% 10.63% 7.01% 3.73% 15.84% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 50.69 27.30 122.40 86.26 57.64 27.27 133.21 -47.51%
EPS 1.48 1.30 8.02 5.40 3.33 1.73 7.45 -65.98%
DPS 0.00 0.00 1.00 1.00 1.00 0.80 2.50 -
NAPS 0.4967 0.5111 0.4988 0.4895 0.4763 0.4636 0.4444 7.70%
Adjusted Per Share Value based on latest NOSH - 311,459
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.26 12.68 56.86 40.19 25.67 11.44 52.27 -40.08%
EPS 0.70 0.61 3.59 2.43 1.49 0.72 2.76 -59.96%
DPS 0.00 0.00 0.46 0.47 0.45 0.34 0.98 -
NAPS 0.2377 0.2374 0.2317 0.2281 0.2121 0.1944 0.1744 22.95%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.01 0.90 1.26 1.30 1.25 1.25 1.12 -
P/RPS 1.99 3.30 1.03 1.51 2.17 4.58 0.84 77.80%
P/EPS 69.03 68.88 16.30 24.97 37.41 72.31 15.91 166.25%
EY 1.45 1.45 6.13 4.00 2.67 1.38 6.29 -62.43%
DY 0.00 0.00 0.79 0.77 0.80 0.64 2.23 -
P/NAPS 2.03 1.76 2.53 2.66 2.62 2.70 2.52 -13.43%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 29/05/20 26/02/20 19/11/19 22/08/19 23/05/19 26/02/19 -
Price 1.10 1.08 1.26 1.39 1.27 1.24 1.28 -
P/RPS 2.17 3.96 1.03 1.61 2.20 4.55 0.96 72.32%
P/EPS 75.18 82.66 16.30 26.70 38.01 71.73 18.18 157.85%
EY 1.33 1.21 6.13 3.75 2.63 1.39 5.50 -61.21%
DY 0.00 0.00 0.79 0.72 0.79 0.65 1.95 -
P/NAPS 2.21 2.11 2.53 2.84 2.67 2.67 2.88 -16.19%

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