[KGB] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 7.82%
YoY- 117.64%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,290,393 1,514,216 1,136,158 450,104 347,096 358,025 319,244 26.18%
PBT 147,172 114,809 63,288 33,645 17,684 28,272 23,380 35.84%
Tax -31,964 -22,904 -11,580 -5,138 -4,832 -6,929 -5,856 32.65%
NP 115,208 91,905 51,708 28,506 12,852 21,342 17,524 36.83%
-
NP to SH 112,542 89,226 50,089 27,808 12,777 21,606 17,673 36.10%
-
Tax Rate 21.72% 19.95% 18.30% 15.27% 27.32% 24.51% 25.05% -
Total Cost 1,175,185 1,422,310 1,084,450 421,597 334,244 336,682 301,720 25.40%
-
Net Worth 423,006 305,949 221,837 184,826 161,270 152,377 107,078 25.70%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 54,476 12,892 8,573 4,247 2,142 4,150 8,404 36.50%
Div Payout % 48.40% 14.45% 17.12% 15.27% 16.77% 19.21% 47.55% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 423,006 305,949 221,837 184,826 161,270 152,377 107,078 25.70%
NOSH 690,607 647,023 645,246 645,246 322,623 311,459 254,153 18.11%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 8.93% 6.07% 4.55% 6.33% 3.70% 5.96% 5.49% -
ROE 26.61% 29.16% 22.58% 15.05% 7.92% 14.18% 16.50% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 189.50 234.89 176.69 70.65 108.00 115.01 126.62 6.94%
EPS 16.88 13.85 7.79 5.76 4.05 7.20 7.20 15.24%
DPS 8.00 2.00 1.33 0.67 0.67 1.33 3.33 15.71%
NAPS 0.6212 0.4746 0.345 0.2901 0.5018 0.4895 0.4247 6.53%
Adjusted Per Share Value based on latest NOSH - 645,246
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 183.34 215.14 161.42 63.95 49.32 50.87 45.36 26.18%
EPS 15.99 12.68 7.12 3.95 1.82 3.07 2.51 36.11%
DPS 7.74 1.83 1.22 0.60 0.30 0.59 1.19 36.58%
NAPS 0.601 0.4347 0.3152 0.2626 0.2291 0.2165 0.1521 25.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.06 1.50 1.32 1.76 1.22 1.30 1.02 -
P/RPS 1.61 0.64 0.75 2.49 1.13 1.13 0.81 12.11%
P/EPS 18.51 10.84 16.95 40.32 30.69 18.73 14.55 4.08%
EY 5.40 9.23 5.90 2.48 3.26 5.34 6.87 -3.92%
DY 2.61 1.33 1.01 0.38 0.55 1.03 3.27 -3.68%
P/NAPS 4.93 3.16 3.83 6.07 2.43 2.66 2.40 12.73%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 12/11/24 23/11/23 17/11/22 30/11/21 24/11/20 19/11/19 23/11/18 -
Price 2.93 1.58 1.30 1.61 1.70 1.39 1.17 -
P/RPS 1.55 0.67 0.74 2.28 1.57 1.21 0.92 9.07%
P/EPS 17.73 11.42 16.69 36.89 42.76 20.03 16.69 1.01%
EY 5.64 8.76 5.99 2.71 2.34 4.99 5.99 -0.99%
DY 2.73 1.27 1.03 0.41 0.39 0.96 2.85 -0.71%
P/NAPS 4.72 3.33 3.77 5.55 3.39 2.84 2.75 9.41%

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