[KGB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -76.67%
YoY- 704.67%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 317,420 213,351 126,125 56,503 343,344 234,145 172,970 49.72%
PBT 16,943 9,526 5,057 2,401 10,071 4,324 2,250 282.77%
Tax -4,857 -1,938 -706 -365 -1,244 -198 -141 951.87%
NP 12,086 7,588 4,351 2,036 8,827 4,126 2,109 219.21%
-
NP to SH 12,258 7,652 4,404 2,068 8,866 4,116 2,096 223.56%
-
Tax Rate 28.67% 20.34% 13.96% 15.20% 12.35% 4.58% 6.27% -
Total Cost 305,334 205,763 121,774 54,467 334,517 230,019 170,861 47.10%
-
Net Worth 80,120 75,799 73,901 69,889 65,946 61,387 60,629 20.36%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,298 2,298 2,283 2,223 1,101 1,100 1,103 62.90%
Div Payout % 18.75% 30.04% 51.86% 107.53% 12.42% 26.74% 52.63% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 80,120 75,799 73,901 69,889 65,946 61,387 60,629 20.36%
NOSH 229,834 229,834 229,834 222,365 222,375 220,106 220,631 2.75%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.81% 3.56% 3.45% 3.60% 2.57% 1.76% 1.22% -
ROE 15.30% 10.10% 5.96% 2.96% 13.44% 6.70% 3.46% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 138.11 92.83 55.23 25.41 155.88 106.38 78.40 45.71%
EPS 5.38 3.36 1.93 0.93 4.00 1.87 0.95 216.71%
DPS 1.00 1.00 1.00 1.00 0.50 0.50 0.50 58.53%
NAPS 0.3486 0.3298 0.3236 0.3143 0.2994 0.2789 0.2748 17.13%
Adjusted Per Share Value based on latest NOSH - 222,365
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 47.55 31.96 18.89 8.46 51.43 35.07 25.91 49.72%
EPS 1.84 1.15 0.66 0.31 1.33 0.62 0.31 226.75%
DPS 0.34 0.34 0.34 0.33 0.16 0.16 0.17 58.53%
NAPS 0.12 0.1135 0.1107 0.1047 0.0988 0.092 0.0908 20.36%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.83 0.605 0.665 0.585 0.285 0.285 0.26 -
P/RPS 0.60 0.65 1.20 2.30 0.18 0.27 0.33 48.80%
P/EPS 15.56 18.17 34.48 62.90 7.08 15.24 27.37 -31.30%
EY 6.43 5.50 2.90 1.59 14.12 6.56 3.65 45.71%
DY 1.20 1.65 1.50 1.71 1.75 1.75 1.92 -26.83%
P/NAPS 2.38 1.83 2.06 1.86 0.95 1.02 0.95 84.15%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 24/08/17 29/05/17 22/02/17 24/11/16 25/08/16 -
Price 0.865 0.765 0.665 0.62 0.43 0.25 0.32 -
P/RPS 0.63 0.82 1.20 2.44 0.28 0.24 0.41 33.05%
P/EPS 16.22 22.98 34.48 66.67 10.68 13.37 33.68 -38.47%
EY 6.17 4.35 2.90 1.50 9.36 7.48 2.97 62.59%
DY 1.16 1.31 1.50 1.61 1.16 2.00 1.56 -17.87%
P/NAPS 2.48 2.32 2.06 1.97 1.44 0.90 1.16 65.72%

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