[KGB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -3.21%
YoY- 22.85%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 84,509 72,962 67,415 68,841 64,131 61,003 52,789 36.73%
PBT 8,592 6,185 7,505 7,701 8,357 10,230 7,610 8.40%
Tax -54 894 160 -240 -500 -1,761 -1,207 -87.32%
NP 8,538 7,079 7,665 7,461 7,857 8,469 6,403 21.08%
-
NP to SH 8,064 6,412 7,444 7,785 8,043 8,577 6,388 16.75%
-
Tax Rate 0.63% -14.45% -2.13% 3.12% 5.98% 17.21% 15.86% -
Total Cost 75,971 65,883 59,750 61,380 56,274 52,534 46,386 38.81%
-
Net Worth 43,919 31,905 30,395 35,203 30,433 28,191 25,332 44.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,863 1,863 1,863 22 - - - -
Div Payout % 23.11% 29.07% 25.04% 0.29% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,919 31,905 30,395 35,203 30,433 28,191 25,332 44.17%
NOSH 81,544 64,676 61,379 75,060 66,059 65,032 64,955 16.32%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.10% 9.70% 11.37% 10.84% 12.25% 13.88% 12.13% -
ROE 18.36% 20.10% 24.49% 22.11% 26.43% 30.42% 25.22% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 103.64 112.81 109.83 91.71 97.08 93.80 81.27 17.54%
EPS 9.89 9.91 12.13 10.37 12.18 13.19 9.83 0.40%
DPS 2.29 2.88 3.04 0.03 0.00 0.00 0.00 -
NAPS 0.5386 0.4933 0.4952 0.469 0.4607 0.4335 0.39 23.94%
Adjusted Per Share Value based on latest NOSH - 75,060
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.78 10.17 9.39 9.59 8.94 8.50 7.36 36.71%
EPS 1.12 0.89 1.04 1.08 1.12 1.20 0.89 16.51%
DPS 0.26 0.26 0.26 0.00 0.00 0.00 0.00 -
NAPS 0.0612 0.0445 0.0424 0.0491 0.0424 0.0393 0.0353 44.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - - -
Price 0.33 0.73 0.72 0.75 0.63 0.00 0.00 -
P/RPS 0.32 0.65 0.66 0.82 0.65 0.00 0.00 -
P/EPS 3.34 7.36 5.94 7.23 5.17 0.00 0.00 -
EY 29.97 13.58 16.84 13.83 19.33 0.00 0.00 -
DY 6.93 3.95 4.22 0.04 0.00 0.00 0.00 -
P/NAPS 0.61 1.48 1.45 1.60 1.37 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 24/08/10 26/05/10 - - - -
Price 0.68 0.70 0.38 0.35 0.00 0.00 0.00 -
P/RPS 0.66 0.62 0.35 0.38 0.00 0.00 0.00 -
P/EPS 6.88 7.06 3.13 3.37 0.00 0.00 0.00 -
EY 14.54 14.16 31.92 29.63 0.00 0.00 0.00 -
DY 3.36 4.12 7.99 0.09 0.00 0.00 0.00 -
P/NAPS 1.26 1.42 0.77 0.75 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