[KGB] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 72,962 67,415 68,841 64,131 61,003 52,789 52,111 25.12%
PBT 6,185 7,505 7,701 8,357 10,230 7,610 6,981 -7.74%
Tax 894 160 -240 -500 -1,761 -1,207 -506 -
NP 7,079 7,665 7,461 7,857 8,469 6,403 6,475 6.12%
-
NP to SH 6,412 7,444 7,785 8,043 8,577 6,388 6,337 0.78%
-
Tax Rate -14.45% -2.13% 3.12% 5.98% 17.21% 15.86% 7.25% -
Total Cost 65,883 59,750 61,380 56,274 52,534 46,386 45,636 27.70%
-
Net Worth 31,905 30,395 35,203 30,433 28,191 25,332 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,863 1,863 22 - - - - -
Div Payout % 29.07% 25.04% 0.29% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 31,905 30,395 35,203 30,433 28,191 25,332 0 -
NOSH 64,676 61,379 75,060 66,059 65,032 64,955 56,114 9.92%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.70% 11.37% 10.84% 12.25% 13.88% 12.13% 12.43% -
ROE 20.10% 24.49% 22.11% 26.43% 30.42% 25.22% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 112.81 109.83 91.71 97.08 93.80 81.27 92.87 13.83%
EPS 9.91 12.13 10.37 12.18 13.19 9.83 11.29 -8.31%
DPS 2.88 3.04 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.4933 0.4952 0.469 0.4607 0.4335 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 66,059
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.37 9.58 9.78 9.11 8.67 7.50 7.40 25.20%
EPS 0.91 1.06 1.11 1.14 1.22 0.91 0.90 0.73%
DPS 0.26 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0453 0.0432 0.05 0.0432 0.0401 0.036 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 - - - -
Price 0.73 0.72 0.75 0.63 0.00 0.00 0.00 -
P/RPS 0.65 0.66 0.82 0.65 0.00 0.00 0.00 -
P/EPS 7.36 5.94 7.23 5.17 0.00 0.00 0.00 -
EY 13.58 16.84 13.83 19.33 0.00 0.00 0.00 -
DY 3.95 4.22 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.45 1.60 1.37 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 26/05/10 - - - - -
Price 0.70 0.38 0.35 0.00 0.00 0.00 0.00 -
P/RPS 0.62 0.35 0.38 0.00 0.00 0.00 0.00 -
P/EPS 7.06 3.13 3.37 0.00 0.00 0.00 0.00 -
EY 14.16 31.92 29.63 0.00 0.00 0.00 0.00 -
DY 4.12 7.99 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.77 0.75 0.00 0.00 0.00 0.00 -

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