[KGB] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 48.02%
YoY- 29.95%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 260,322 162,064 84,731 379,861 268,519 171,485 76,407 125.91%
PBT 13,263 6,100 4,902 31,365 21,204 13,660 6,504 60.59%
Tax -3,624 -1,437 -879 -7,818 -5,197 -3,869 -1,726 63.74%
NP 9,639 4,663 4,023 23,547 16,007 9,791 4,778 59.45%
-
NP to SH 9,583 4,678 4,055 23,987 16,205 9,941 4,843 57.41%
-
Tax Rate 27.32% 23.56% 17.93% 24.93% 24.51% 28.32% 26.54% -
Total Cost 250,683 157,401 80,708 356,314 252,512 161,694 71,629 129.98%
-
Net Worth 161,270 158,802 158,614 154,797 152,377 141,714 129,876 15.48%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 1,606 - - 3,103 3,112 2,975 2,241 -19.86%
Div Payout % 16.77% - - 12.94% 19.21% 29.93% 46.28% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 161,270 158,802 158,614 154,797 152,377 141,714 129,876 15.48%
NOSH 322,623 322,396 311,459 311,459 311,459 307,905 290,840 7.13%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.70% 2.88% 4.75% 6.20% 5.96% 5.71% 6.25% -
ROE 5.94% 2.95% 2.56% 15.50% 10.63% 7.01% 3.73% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 81.00 50.69 27.30 122.40 86.26 57.64 27.27 106.22%
EPS 3.04 1.48 1.30 8.02 5.40 3.33 1.73 45.46%
DPS 0.50 0.00 0.00 1.00 1.00 1.00 0.80 -26.83%
NAPS 0.5018 0.4967 0.5111 0.4988 0.4895 0.4763 0.4636 5.40%
Adjusted Per Share Value based on latest NOSH - 311,459
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 36.28 22.58 11.81 52.94 37.42 23.90 10.65 125.89%
EPS 1.34 0.65 0.57 3.34 2.26 1.39 0.67 58.53%
DPS 0.22 0.00 0.00 0.43 0.43 0.41 0.31 -20.38%
NAPS 0.2247 0.2213 0.221 0.2157 0.2123 0.1975 0.181 15.46%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.22 1.01 0.90 1.26 1.30 1.25 1.25 -
P/RPS 1.51 1.99 3.30 1.03 1.51 2.17 4.58 -52.17%
P/EPS 40.92 69.03 68.88 16.30 24.97 37.41 72.31 -31.51%
EY 2.44 1.45 1.45 6.13 4.00 2.67 1.38 46.06%
DY 0.41 0.00 0.00 0.79 0.77 0.80 0.64 -25.62%
P/NAPS 2.43 2.03 1.76 2.53 2.66 2.62 2.70 -6.76%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 29/05/20 26/02/20 19/11/19 22/08/19 23/05/19 -
Price 1.70 1.10 1.08 1.26 1.39 1.27 1.24 -
P/RPS 2.10 2.17 3.96 1.03 1.61 2.20 4.55 -40.19%
P/EPS 57.01 75.18 82.66 16.30 26.70 38.01 71.73 -14.16%
EY 1.75 1.33 1.21 6.13 3.75 2.63 1.39 16.54%
DY 0.29 0.00 0.00 0.79 0.72 0.79 0.65 -41.52%
P/NAPS 3.39 2.21 2.11 2.53 2.84 2.67 2.67 17.20%

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