[KGB] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 307.78%
YoY- -41.49%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 342,970 351,554 252,250 345,940 158,218 194,000 94,142 24.03%
PBT 27,320 23,322 10,114 4,500 7,282 8,608 3,166 43.19%
Tax -7,738 -6,260 -1,412 -282 -118 -552 -38 142.45%
NP 19,582 17,062 8,702 4,218 7,164 8,056 3,128 35.73%
-
NP to SH 19,882 17,218 8,808 4,192 7,164 8,114 3,128 36.08%
-
Tax Rate 28.32% 26.84% 13.96% 6.27% 1.62% 6.41% 1.20% -
Total Cost 323,388 334,492 243,548 341,722 151,054 185,944 91,014 23.51%
-
Net Worth 141,714 101,045 73,901 60,629 65,742 44,002 56,176 16.66%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 5,950 7,363 4,567 2,206 4,368 1,642 63 113.32%
Div Payout % 29.93% 42.76% 51.86% 52.63% 60.98% 20.24% 2.04% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 141,714 101,045 73,901 60,629 65,742 44,002 56,176 16.66%
NOSH 307,905 245,434 229,834 220,631 218,414 164,251 159,591 11.56%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.71% 4.85% 3.45% 1.22% 4.53% 4.15% 3.32% -
ROE 14.03% 17.04% 11.92% 6.91% 10.90% 18.44% 5.57% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 115.27 143.24 110.45 156.80 72.44 118.11 58.99 11.80%
EPS 6.66 7.12 3.86 1.90 3.28 4.94 1.96 22.60%
DPS 2.00 3.00 2.00 1.00 2.00 1.00 0.04 91.88%
NAPS 0.4763 0.4117 0.3236 0.2748 0.301 0.2679 0.352 5.16%
Adjusted Per Share Value based on latest NOSH - 221,566
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 49.55 50.79 36.44 49.97 22.86 28.03 13.60 24.03%
EPS 2.87 2.49 1.27 0.61 1.03 1.17 0.45 36.16%
DPS 0.86 1.06 0.66 0.32 0.63 0.24 0.01 110.02%
NAPS 0.2047 0.146 0.1068 0.0876 0.095 0.0636 0.0812 16.65%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.25 0.805 0.665 0.26 0.355 0.405 0.51 -
P/RPS 1.08 0.56 0.60 0.17 0.49 0.34 0.86 3.86%
P/EPS 18.71 11.47 17.24 13.68 10.82 8.20 26.02 -5.34%
EY 5.35 8.71 5.80 7.31 9.24 12.20 3.84 5.67%
DY 1.60 3.73 3.01 3.85 5.63 2.47 0.08 64.71%
P/NAPS 2.62 1.96 2.06 0.95 1.18 1.51 1.45 10.35%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 28/08/18 24/08/17 25/08/16 26/08/15 28/08/14 28/08/13 -
Price 1.27 0.87 0.665 0.32 0.255 0.435 0.43 -
P/RPS 1.10 0.61 0.60 0.20 0.35 0.37 0.73 7.06%
P/EPS 19.01 12.40 17.24 16.84 7.77 8.81 21.94 -2.35%
EY 5.26 8.06 5.80 5.94 12.86 11.36 4.56 2.40%
DY 1.57 3.45 3.01 3.13 7.84 2.30 0.09 61.00%
P/NAPS 2.67 2.11 2.06 1.16 0.85 1.62 1.22 13.93%

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