[KGB] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[KGB] KELINGTON GROUP BERHAD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 2.24%

YoY- 95.48%

Quarter Report

KGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	462,418	324,128	342,970	351,554	252,250	345,940	158,218	19.55%
YoY %	42.67%	-5.49%	-2.44%	39.37%	-27.08%	118.65%	-	-
Horiz. %	292.27%	204.86%	216.77%	222.20%	159.43%	218.65%	100.00%	-
PBT	32,928	12,200	27,320	23,322	10,114	4,500	7,282	28.56%
YoY %	169.90%	-55.34%	17.14%	130.59%	124.76%	-38.20%	-	-
Horiz. %	452.18%	167.54%	375.17%	320.27%	138.89%	61.80%	100.00%	-
Tax	-6,462	-2,874	-7,738	-6,260	-1,412	-282	-118	94.75%
YoY %	-124.84%	62.86%	-23.61%	-343.34%	-400.71%	-138.98%	-	-
Horiz. %	5,476.27%	2,435.59%	6,557.63%	5,305.08%	1,196.61%	238.98%	100.00%	-
NP	26,466	9,326	19,582	17,062	8,702	4,218	7,164	24.30%
YoY %	183.79%	-52.37%	14.77%	96.07%	106.31%	-41.12%	-	-
Horiz. %	369.43%	130.18%	273.34%	238.16%	121.47%	58.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,792	9,356	19,882	17,218	8,808	4,192	7,164	23.77%
YoY %	175.67%	-52.94%	15.47%	95.48%	110.11%	-41.49%	-	-
Horiz. %	360.02%	130.60%	277.53%	240.34%	122.95%	58.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.62%	23.56%	28.32%	26.84%	13.96%	6.27%	1.62%	-
YoY %	-16.72%	-16.81%	5.51%	92.26%	122.65%	287.04%	-	-
Horiz. %	1,211.11%	1,454.32%	1,748.15%	1,656.79%	861.73%	387.04%	100.00%	-
Total Cost	435,952	314,802	323,388	334,492	243,548	341,722	151,054	19.30%
YoY %	38.48%	-2.66%	-3.32%	37.34%	-28.73%	126.23%	-	-
Horiz. %	288.61%	208.40%	214.09%	221.44%	161.23%	226.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	178,659	158,802	141,714	101,045	73,901	60,629	65,742	18.11%
YoY %	12.50%	12.06%	40.25%	36.73%	21.89%	-7.78%	-	-
Horiz. %	271.76%	241.55%	215.56%	153.70%	112.41%	92.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	3,215	-	5,950	7,363	4,567	2,206	4,368	-4.97%
YoY %	0.00%	-	-19.19%	61.22%	107.03%	-49.50%	-	-
Horiz. %	73.60%	-	136.22%	168.57%	104.56%	50.50%	100.00%	-
Div Payout %	12.47%	-	29.93%	42.76%	51.86%	52.63%	60.98%	-
YoY %	0.00%	-	-30.00%	-17.55%	-1.46%	-13.69%	-	-
Horiz. %	20.45%	-	49.08%	70.12%	85.04%	86.31%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	178,659	158,802	141,714	101,045	73,901	60,629	65,742	18.11%
YoY %	12.50%	12.06%	40.25%	36.73%	21.89%	-7.78%	-	-
Horiz. %	271.76%	241.55%	215.56%	153.70%	112.41%	92.22%	100.00%	-
NOSH	322,623	322,396	307,905	245,434	229,834	220,631	218,414	6.71%
YoY %	0.07%	4.71%	25.45%	6.79%	4.17%	1.02%	-	-
Horiz. %	147.71%	147.61%	140.97%	112.37%	105.23%	101.02%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	5.72%	2.88%	5.71%	4.85%	3.45%	1.22%	4.53%	-
YoY %	98.61%	-49.56%	17.73%	40.58%	182.79%	-73.07%	-	-
Horiz. %	126.27%	63.58%	126.05%	107.06%	76.16%	26.93%	100.00%	-
ROE	14.44%	5.89%	14.03%	17.04%	11.92%	6.91%	10.90%	-
YoY %	145.16%	-58.02%	-17.66%	42.95%	72.50%	-36.61%	-	-
Horiz. %	132.48%	54.04%	128.72%	156.33%	109.36%	63.39%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	143.83	101.38	115.27	143.24	110.45	156.80	72.44	12.09%
YoY %	41.87%	-12.05%	-19.53%	29.69%	-29.56%	116.45%	-	-
Horiz. %	198.55%	139.95%	159.12%	197.74%	152.47%	216.45%	100.00%	-
EPS	8.02	2.96	6.66	7.12	3.86	1.90	3.28	16.05%
YoY %	170.95%	-55.56%	-6.46%	84.46%	103.16%	-42.07%	-	-
Horiz. %	244.51%	90.24%	203.05%	217.07%	117.68%	57.93%	100.00%	-
DPS	1.00	0.00	2.00	3.00	2.00	1.00	2.00	-10.90%
YoY %	0.00%	0.00%	-33.33%	50.00%	100.00%	-50.00%	-	-
Horiz. %	50.00%	0.00%	100.00%	150.00%	100.00%	50.00%	100.00%	-
NAPS	0.5557	0.4967	0.4763	0.4117	0.3236	0.2748	0.301	10.74%
YoY %	11.88%	4.28%	15.69%	27.22%	17.76%	-8.70%	-	-
Horiz. %	184.62%	165.02%	158.24%	136.78%	107.51%	91.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 245,434
RPS	65.70	46.05	48.73	49.95	35.84	49.15	22.48	19.55%
YoY %	42.67%	-5.50%	-2.44%	39.37%	-27.08%	118.64%	-	-
Horiz. %	292.26%	204.85%	216.77%	222.20%	159.43%	218.64%	100.00%	-
EPS	3.66	1.33	2.82	2.45	1.25	0.60	1.02	23.70%
YoY %	175.19%	-52.84%	15.10%	96.00%	108.33%	-41.18%	-	-
Horiz. %	358.82%	130.39%	276.47%	240.20%	122.55%	58.82%	100.00%	-
DPS	0.46	0.00	0.85	1.05	0.65	0.31	0.62	-4.84%
YoY %	0.00%	0.00%	-19.05%	61.54%	109.68%	-50.00%	-	-
Horiz. %	74.19%	0.00%	137.10%	169.35%	104.84%	50.00%	100.00%	-
NAPS	0.2538	0.2256	0.2013	0.1436	0.105	0.0861	0.0934	18.11%
YoY %	12.50%	12.07%	40.18%	36.76%	21.95%	-7.82%	-	-
Horiz. %	271.73%	241.54%	215.52%	153.75%	112.42%	92.18%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	2.15	1.01	1.25	0.805	0.665	0.26	0.355	-
P/RPS	1.49	1.00	1.08	0.56	0.60	0.17	0.49	20.34%
YoY %	49.00%	-7.41%	92.86%	-6.67%	252.94%	-65.31%	-	-
Horiz. %	304.08%	204.08%	220.41%	114.29%	122.45%	34.69%	100.00%	-
P/EPS	26.80	34.51	18.71	11.47	17.24	13.68	10.82	16.30%
YoY %	-22.34%	84.45%	63.12%	-33.47%	26.02%	26.43%	-	-
Horiz. %	247.69%	318.95%	172.92%	106.01%	159.33%	126.43%	100.00%	-
EY	3.73	2.90	5.35	8.71	5.80	7.31	9.24	-14.01%
YoY %	28.62%	-45.79%	-38.58%	50.17%	-20.66%	-20.89%	-	-
Horiz. %	40.37%	31.39%	57.90%	94.26%	62.77%	79.11%	100.00%	-
DY	0.47	0.00	1.60	3.73	3.01	3.85	5.63	-33.86%
YoY %	0.00%	0.00%	-57.10%	23.92%	-21.82%	-31.62%	-	-
Horiz. %	8.35%	0.00%	28.42%	66.25%	53.46%	68.38%	100.00%	-
P/NAPS	3.87	2.03	2.62	1.96	2.06	0.95	1.18	21.86%
YoY %	90.64%	-22.52%	33.67%	-4.85%	116.84%	-19.49%	-	-
Horiz. %	327.97%	172.03%	222.03%	166.10%	174.58%	80.51%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	25/08/20	22/08/19	28/08/18	24/08/17	25/08/16	26/08/15	-
Price	1.27	1.10	1.27	0.87	0.665	0.32	0.255	-
P/RPS	0.88	1.09	1.10	0.61	0.60	0.20	0.35	16.59%
YoY %	-19.27%	-0.91%	80.33%	1.67%	200.00%	-42.86%	-	-
Horiz. %	251.43%	311.43%	314.29%	174.29%	171.43%	57.14%	100.00%	-
P/EPS	15.83	37.59	19.01	12.40	17.24	16.84	7.77	12.58%
YoY %	-57.89%	97.74%	53.31%	-28.07%	2.38%	116.73%	-	-
Horiz. %	203.73%	483.78%	244.66%	159.59%	221.88%	216.73%	100.00%	-
EY	6.32	2.66	5.26	8.06	5.80	5.94	12.86	-11.15%
YoY %	137.59%	-49.43%	-34.74%	38.97%	-2.36%	-53.81%	-	-
Horiz. %	49.14%	20.68%	40.90%	62.67%	45.10%	46.19%	100.00%	-
DY	0.79	0.00	1.57	3.45	3.01	3.13	7.84	-31.76%
YoY %	0.00%	0.00%	-54.49%	14.62%	-3.83%	-60.08%	-	-
Horiz. %	10.08%	0.00%	20.03%	44.01%	38.39%	39.92%	100.00%	-
P/NAPS	2.29	2.21	2.67	2.11	2.06	1.16	0.85	17.94%
YoY %	3.62%	-17.23%	26.54%	2.43%	77.59%	36.47%	-	-
Horiz. %	269.41%	260.00%	314.12%	248.24%	242.35%	136.47%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos