[KGB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.15%
YoY- -30.34%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 117,416 105,804 112,481 113,492 116,198 122,449 134,204 -8.50%
PBT 1,649 4,046 6,006 7,238 7,232 8,183 8,184 -65.53%
Tax -38 -390 -842 -1,148 -1,151 -1,115 -1,135 -89.54%
NP 1,611 3,656 5,164 6,090 6,081 7,068 7,049 -62.51%
-
NP to SH 1,663 3,695 5,164 6,090 6,081 7,068 7,049 -61.71%
-
Tax Rate 2.30% 9.64% 14.02% 15.86% 15.92% 13.63% 13.87% -
Total Cost 115,805 102,148 107,317 107,402 110,117 115,381 127,155 -6.02%
-
Net Worth 205,204 203,130 56,394 54,511 54,090 68,222 53,530 144.34%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,180 3,180 3,180 3,180 31 31 31 2072.93%
Div Payout % 191.24% 86.07% 61.59% 52.22% 0.52% 0.45% 0.45% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 205,204 203,130 56,394 54,511 54,090 68,222 53,530 144.34%
NOSH 610,000 610,000 160,212 159,019 159,606 125,409 79,198 288.56%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.37% 3.46% 4.59% 5.37% 5.23% 5.77% 5.25% -
ROE 0.81% 1.82% 9.16% 11.17% 11.24% 10.36% 13.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.25 17.34 70.21 71.37 72.80 97.64 169.45 -76.45%
EPS 0.27 0.61 3.22 3.83 3.81 5.64 8.90 -90.21%
DPS 0.52 0.52 1.99 2.00 0.02 0.03 0.04 450.30%
NAPS 0.3364 0.333 0.352 0.3428 0.3389 0.544 0.6759 -37.11%
Adjusted Per Share Value based on latest NOSH - 159,019
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 17.59 15.85 16.85 17.00 17.41 18.34 20.10 -8.48%
EPS 0.25 0.55 0.77 0.91 0.91 1.06 1.06 -61.72%
DPS 0.48 0.48 0.48 0.48 0.00 0.00 0.00 -
NAPS 0.3074 0.3043 0.0845 0.0817 0.081 0.1022 0.0802 144.31%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.43 0.45 0.51 0.485 0.53 0.50 0.58 -
P/RPS 2.23 2.59 0.73 0.68 0.73 0.51 0.34 249.19%
P/EPS 157.73 74.29 15.82 12.66 13.91 8.87 6.52 731.61%
EY 0.63 1.35 6.32 7.90 7.19 11.27 15.35 -88.03%
DY 1.21 1.16 3.89 4.12 0.04 0.05 0.07 565.07%
P/NAPS 1.28 1.35 1.45 1.41 1.56 0.92 0.86 30.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 28/08/13 30/05/13 27/02/13 28/11/12 30/08/12 -
Price 0.445 0.495 0.43 0.52 0.50 0.56 0.61 -
P/RPS 2.31 2.85 0.61 0.73 0.69 0.57 0.36 244.14%
P/EPS 163.23 81.72 13.34 13.58 13.12 9.94 6.85 723.31%
EY 0.61 1.22 7.50 7.36 7.62 10.06 14.59 -87.88%
DY 1.17 1.05 4.62 3.85 0.04 0.05 0.07 550.37%
P/NAPS 1.32 1.49 1.22 1.52 1.48 1.03 0.90 28.99%

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