[KGB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 60.19%
YoY- 38.26%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 239,433 175,777 86,548 317,420 213,351 126,125 56,503 161.63%
PBT 17,535 11,661 6,432 16,943 9,526 5,057 2,401 275.96%
Tax -4,392 -3,130 -2,238 -4,857 -1,938 -706 -365 424.31%
NP 13,143 8,531 4,194 12,086 7,588 4,351 2,036 246.29%
-
NP to SH 13,255 8,609 4,210 12,258 7,652 4,404 2,068 244.66%
-
Tax Rate 25.05% 26.84% 34.79% 28.67% 20.34% 13.96% 15.20% -
Total Cost 226,290 167,246 82,354 305,334 205,763 121,774 54,467 158.21%
-
Net Worth 107,078 101,045 89,907 80,120 75,799 73,901 69,889 32.86%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 6,303 3,681 3,455 2,298 2,298 2,283 2,223 100.19%
Div Payout % 47.55% 42.76% 82.07% 18.75% 30.04% 51.86% 107.53% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 107,078 101,045 89,907 80,120 75,799 73,901 69,889 32.86%
NOSH 254,153 245,434 245,434 229,834 229,834 229,834 222,365 9.30%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.49% 4.85% 4.85% 3.81% 3.56% 3.45% 3.60% -
ROE 12.38% 8.52% 4.68% 15.30% 10.10% 5.96% 2.96% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 94.96 71.62 37.57 138.11 92.83 55.23 25.41 140.62%
EPS 5.40 3.56 1.83 5.38 3.36 1.93 0.93 222.70%
DPS 2.50 1.50 1.50 1.00 1.00 1.00 1.00 84.09%
NAPS 0.4247 0.4117 0.3903 0.3486 0.3298 0.3236 0.3143 22.20%
Adjusted Per Share Value based on latest NOSH - 229,834
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 33.34 24.48 12.05 44.20 29.71 17.56 7.87 161.58%
EPS 1.85 1.20 0.59 1.71 1.07 0.61 0.29 243.57%
DPS 0.88 0.51 0.48 0.32 0.32 0.32 0.31 100.35%
NAPS 0.1491 0.1407 0.1252 0.1116 0.1056 0.1029 0.0973 32.88%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.02 0.805 0.69 0.83 0.605 0.665 0.585 -
P/RPS 1.07 1.12 1.84 0.60 0.65 1.20 2.30 -39.93%
P/EPS 19.40 22.95 37.75 15.56 18.17 34.48 62.90 -54.31%
EY 5.15 4.36 2.65 6.43 5.50 2.90 1.59 118.75%
DY 2.45 1.86 2.17 1.20 1.65 1.50 1.71 27.06%
P/NAPS 2.40 1.96 1.77 2.38 1.83 2.06 1.86 18.50%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 28/08/18 21/05/18 26/02/18 27/11/17 24/08/17 29/05/17 -
Price 1.17 0.87 0.765 0.865 0.765 0.665 0.62 -
P/RPS 1.23 1.21 2.04 0.63 0.82 1.20 2.44 -36.63%
P/EPS 22.25 24.80 41.86 16.22 22.98 34.48 66.67 -51.85%
EY 4.49 4.03 2.39 6.17 4.35 2.90 1.50 107.56%
DY 2.14 1.72 1.96 1.16 1.31 1.50 1.61 20.86%
P/NAPS 2.75 2.11 1.96 2.48 2.32 2.06 1.97 24.87%

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