[KGB] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 52.57%
YoY- 85.97%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 852,119 485,725 173,328 517,714 337,578 231,209 104,820 303.78%
PBT 47,466 28,617 11,113 38,488 25,234 16,464 6,738 267.04%
Tax -8,685 -6,171 -2,599 -5,934 -3,854 -3,231 -1,029 314.00%
NP 38,781 22,446 8,514 32,554 21,380 13,233 5,709 258.26%
-
NP to SH 37,567 21,861 8,302 31,820 20,856 12,896 5,544 257.67%
-
Tax Rate 18.30% 21.56% 23.39% 15.42% 15.27% 19.62% 15.27% -
Total Cost 813,338 463,279 164,814 485,160 316,198 217,976 99,111 306.32%
-
Net Worth 221,837 210,198 202,097 194,959 184,826 178,659 174,448 17.35%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 6,430 6,430 - 9,645 3,185 1,607 - -
Div Payout % 17.12% 29.41% - 30.31% 15.27% 12.47% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 221,837 210,198 202,097 194,959 184,826 178,659 174,448 17.35%
NOSH 645,246 645,246 645,246 645,246 645,246 322,623 322,623 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.55% 4.62% 4.91% 6.29% 6.33% 5.72% 5.45% -
ROE 16.93% 10.40% 4.11% 16.32% 11.28% 7.22% 3.18% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 132.52 75.54 26.96 80.51 52.99 71.91 32.60 154.49%
EPS 5.84 3.40 1.29 6.60 4.32 4.01 1.72 125.73%
DPS 1.00 1.00 0.00 1.50 0.50 0.50 0.00 -
NAPS 0.345 0.3269 0.3143 0.3032 0.2901 0.5557 0.5426 -26.03%
Adjusted Per Share Value based on latest NOSH - 645,246
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 123.24 70.25 25.07 74.88 48.82 33.44 15.16 303.78%
EPS 5.43 3.16 1.20 4.60 3.02 1.87 0.80 258.06%
DPS 0.93 0.93 0.00 1.39 0.46 0.23 0.00 -
NAPS 0.3208 0.304 0.2923 0.282 0.2673 0.2584 0.2523 17.34%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.32 1.19 1.37 1.72 1.76 2.15 1.98 -
P/RPS 1.00 1.58 5.08 2.14 3.32 2.99 6.07 -69.91%
P/EPS 22.59 35.00 106.11 34.76 53.76 53.60 114.82 -66.13%
EY 4.43 2.86 0.94 2.88 1.86 1.87 0.87 195.68%
DY 0.76 0.84 0.00 0.87 0.28 0.23 0.00 -
P/NAPS 3.83 3.64 4.36 5.67 6.07 3.87 3.65 3.25%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 15/08/22 24/05/22 25/02/22 30/11/21 24/08/21 25/05/21 -
Price 1.30 1.31 1.13 1.43 1.61 1.27 2.01 -
P/RPS 0.98 1.73 4.19 1.78 3.04 1.77 6.17 -70.63%
P/EPS 22.25 38.53 87.52 28.90 49.18 31.66 116.56 -66.81%
EY 4.49 2.60 1.14 3.46 2.03 3.16 0.86 200.65%
DY 0.77 0.76 0.00 1.05 0.31 0.39 0.00 -
P/NAPS 3.77 4.01 3.60 4.72 5.55 2.29 3.70 1.25%

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