[KGB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 115.4%
YoY- 438.01%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 213,351 126,125 56,503 343,344 234,145 172,970 78,481 94.66%
PBT 9,526 5,057 2,401 10,071 4,324 2,250 333 833.45%
Tax -1,938 -706 -365 -1,244 -198 -141 -57 947.25%
NP 7,588 4,351 2,036 8,827 4,126 2,109 276 809.08%
-
NP to SH 7,652 4,404 2,068 8,866 4,116 2,096 257 858.66%
-
Tax Rate 20.34% 13.96% 15.20% 12.35% 4.58% 6.27% 17.12% -
Total Cost 205,763 121,774 54,467 334,517 230,019 170,861 78,205 90.47%
-
Net Worth 75,799 73,901 69,889 65,946 61,387 60,629 57,011 20.89%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,298 2,283 2,223 1,101 1,100 1,103 1,070 66.38%
Div Payout % 30.04% 51.86% 107.53% 12.42% 26.74% 52.63% 416.67% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 75,799 73,901 69,889 65,946 61,387 60,629 57,011 20.89%
NOSH 229,834 229,834 222,365 222,375 220,106 220,631 214,166 4.81%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.56% 3.45% 3.60% 2.57% 1.76% 1.22% 0.35% -
ROE 10.10% 5.96% 2.96% 13.44% 6.70% 3.46% 0.45% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 92.83 55.23 25.41 155.88 106.38 78.40 36.64 85.74%
EPS 3.36 1.93 0.93 4.00 1.87 0.95 0.12 820.22%
DPS 1.00 1.00 1.00 0.50 0.50 0.50 0.50 58.67%
NAPS 0.3298 0.3236 0.3143 0.2994 0.2789 0.2748 0.2662 15.33%
Adjusted Per Share Value based on latest NOSH - 222,375
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.96 18.89 8.46 51.43 35.07 25.91 11.76 94.62%
EPS 1.15 0.66 0.31 1.33 0.62 0.31 0.04 836.56%
DPS 0.34 0.34 0.33 0.16 0.16 0.17 0.16 65.21%
NAPS 0.1135 0.1107 0.1047 0.0988 0.092 0.0908 0.0854 20.86%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.605 0.665 0.585 0.285 0.285 0.26 0.26 -
P/RPS 0.65 1.20 2.30 0.18 0.27 0.33 0.71 -5.71%
P/EPS 18.17 34.48 62.90 7.08 15.24 27.37 216.67 -80.81%
EY 5.50 2.90 1.59 14.12 6.56 3.65 0.46 422.09%
DY 1.65 1.50 1.71 1.75 1.75 1.92 1.92 -9.60%
P/NAPS 1.83 2.06 1.86 0.95 1.02 0.95 0.98 51.58%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 24/08/17 29/05/17 22/02/17 24/11/16 25/08/16 25/05/16 -
Price 0.765 0.665 0.62 0.43 0.25 0.32 0.255 -
P/RPS 0.82 1.20 2.44 0.28 0.24 0.41 0.70 11.11%
P/EPS 22.98 34.48 66.67 10.68 13.37 33.68 212.50 -77.27%
EY 4.35 2.90 1.50 9.36 7.48 2.97 0.47 340.22%
DY 1.31 1.50 1.61 1.16 2.00 1.56 1.96 -23.53%
P/NAPS 2.32 2.06 1.97 1.44 0.90 1.16 0.96 79.98%

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