[KGB] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -79.68%
YoY- 10.27%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 45,375 38,165 36,750 19,420 30,716 24,542 15,579 103.55%
PBT 3,420 1,942 3,595 802 2,665 2,657 2,582 20.54%
Tax -376 -431 -222 -15 445 -232 -202 51.14%
NP 3,044 1,511 3,373 787 3,110 2,425 2,380 17.77%
-
NP to SH 3,102 1,966 3,465 687 3,381 2,102 1,958 35.78%
-
Tax Rate 10.99% 22.19% 6.18% 1.87% -16.70% 8.73% 7.82% -
Total Cost 42,331 36,654 33,377 18,633 27,606 22,117 13,199 117.01%
-
Net Worth 51,365 61,206 48,680 38,409 43,919 31,905 30,395 41.74%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 2,440 20 - - - -
Div Payout % - - 70.42% 3.03% - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 51,365 61,206 48,680 38,409 43,919 31,905 30,395 41.74%
NOSH 79,538 100,306 81,338 69,393 81,544 64,676 61,379 18.80%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.71% 3.96% 9.18% 4.05% 10.13% 9.88% 15.28% -
ROE 6.04% 3.21% 7.12% 1.79% 7.70% 6.59% 6.44% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 57.05 38.05 45.18 27.99 37.67 37.95 25.38 71.34%
EPS 3.90 1.96 4.26 0.99 4.16 3.25 3.19 14.29%
DPS 0.00 0.00 3.00 0.03 0.00 0.00 0.00 -
NAPS 0.6458 0.6102 0.5985 0.5535 0.5386 0.4933 0.4952 19.30%
Adjusted Per Share Value based on latest NOSH - 69,393
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.45 5.42 5.22 2.76 4.36 3.49 2.21 103.82%
EPS 0.44 0.28 0.49 0.10 0.48 0.30 0.28 35.05%
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.087 0.0692 0.0546 0.0624 0.0453 0.0432 41.73%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.45 0.40 0.82 0.35 0.33 0.73 0.72 -
P/RPS 0.79 1.05 1.81 1.25 0.88 1.92 2.84 -57.28%
P/EPS 11.54 20.41 19.25 35.35 7.96 22.46 22.57 -35.98%
EY 8.67 4.90 5.20 2.83 12.56 4.45 4.43 56.27%
DY 0.00 0.00 3.66 0.09 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 1.37 0.63 0.61 1.48 1.45 -38.37%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 04/08/11 31/05/11 23/02/11 29/11/10 24/08/10 -
Price 0.46 0.44 0.41 0.41 0.68 0.70 0.38 -
P/RPS 0.81 1.16 0.91 1.47 1.81 1.84 1.50 -33.61%
P/EPS 11.79 22.45 9.62 41.41 16.40 21.54 11.91 -0.67%
EY 8.48 4.45 10.39 2.41 6.10 4.64 8.39 0.71%
DY 0.00 0.00 7.32 0.07 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.69 0.74 1.26 1.42 0.77 -5.25%

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