[KGB] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 89.83%
YoY- 78.14%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 660,485 339,279 1,613,919 1,135,662 733,838 308,925 1,269,517 -35.33%
PBT 67,562 32,725 133,003 86,107 46,965 21,017 73,645 -5.59%
Tax -14,749 -7,082 -27,870 -17,178 -10,045 -4,401 -15,494 -3.23%
NP 52,813 25,643 105,133 68,929 36,920 16,616 58,151 -6.22%
-
NP to SH 51,490 24,822 102,651 66,920 35,252 16,188 55,395 -4.76%
-
Tax Rate 21.83% 21.64% 20.95% 19.95% 21.39% 20.94% 21.04% -
Total Cost 607,672 313,636 1,508,786 1,066,733 696,918 292,309 1,211,366 -36.89%
-
Net Worth 396,909 367,853 337,415 305,949 273,213 261,060 241,577 39.27%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 26,714 13,030 25,791 9,669 9,645 - 16,075 40.34%
Div Payout % 51.88% 52.50% 25.13% 14.45% 27.36% - 29.02% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 396,909 367,853 337,415 305,949 273,213 261,060 241,577 39.27%
NOSH 678,998 666,888 647,036 647,023 645,246 645,246 645,246 3.46%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.00% 7.56% 6.51% 6.07% 5.03% 5.38% 4.58% -
ROE 12.97% 6.75% 30.42% 21.87% 12.90% 6.20% 22.93% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 98.90 52.07 250.30 176.17 114.13 48.04 197.43 -36.95%
EPS 7.81 3.81 15.94 10.39 5.48 2.52 8.61 -6.30%
DPS 4.00 2.00 4.00 1.50 1.50 0.00 2.50 36.83%
NAPS 0.5943 0.5646 0.5233 0.4746 0.4249 0.406 0.3757 35.79%
Adjusted Per Share Value based on latest NOSH - 647,023
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 92.04 47.28 224.91 158.26 102.26 43.05 176.91 -35.33%
EPS 7.18 3.46 14.31 9.33 4.91 2.26 7.72 -4.72%
DPS 3.72 1.82 3.59 1.35 1.34 0.00 2.24 40.28%
NAPS 0.5531 0.5126 0.4702 0.4264 0.3807 0.3638 0.3367 39.26%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.42 2.66 2.17 1.50 1.49 1.47 1.37 -
P/RPS 3.46 5.11 0.87 0.85 1.31 3.06 0.69 193.25%
P/EPS 44.36 69.82 13.63 14.45 27.18 58.39 15.90 98.30%
EY 2.25 1.43 7.34 6.92 3.68 1.71 6.29 -49.64%
DY 1.17 0.75 1.84 1.00 1.01 0.00 1.82 -25.53%
P/NAPS 5.75 4.71 4.15 3.16 3.51 3.62 3.65 35.42%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 21/08/24 23/05/24 28/02/24 23/11/23 18/08/23 19/05/23 27/02/23 -
Price 3.40 3.04 2.41 1.58 1.46 1.34 1.52 -
P/RPS 3.44 5.84 0.96 0.90 1.28 2.79 0.77 171.50%
P/EPS 44.10 79.79 15.14 15.22 26.63 53.23 17.64 84.30%
EY 2.27 1.25 6.61 6.57 3.76 1.88 5.67 -45.71%
DY 1.18 0.66 1.66 0.95 1.03 0.00 1.64 -19.72%
P/NAPS 5.72 5.38 4.61 3.33 3.44 3.30 4.05 25.90%

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