[KGB] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.42%
YoY- 21.3%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 116,198 139,710 84,509 63,837 60,058 17.92%
PBT 7,232 9,759 8,592 8,645 7,060 0.60%
Tax -1,151 -1,044 -54 -572 -454 26.16%
NP 6,081 8,715 8,538 8,073 6,606 -2.04%
-
NP to SH 6,081 9,320 8,064 8,013 6,606 -2.04%
-
Tax Rate 15.92% 10.70% 0.63% 6.62% 6.43% -
Total Cost 110,117 130,995 75,971 55,764 53,452 19.78%
-
Net Worth 37,506 53,884 37,975 30,462 21,625 14.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 44 - - - - -
Div Payout % 0.73% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 37,506 53,884 37,975 30,462 21,625 14.74%
NOSH 111,197 83,437 70,508 66,122 65,019 14.34%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.23% 6.24% 10.10% 12.65% 11.00% -
ROE 16.21% 17.30% 21.23% 26.30% 30.55% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 104.50 167.44 119.86 96.54 92.37 3.13%
EPS 3.82 11.17 11.43 12.21 10.16 -21.68%
DPS 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.3373 0.6458 0.5386 0.4607 0.3326 0.35%
Adjusted Per Share Value based on latest NOSH - 66,059
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 16.51 19.85 12.01 9.07 8.53 17.93%
EPS 0.86 1.32 1.15 1.14 0.94 -2.19%
DPS 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.0533 0.0766 0.054 0.0433 0.0307 14.77%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 - -
Price 0.53 0.45 0.33 0.63 0.00 -
P/RPS 0.51 0.27 0.28 0.65 0.00 -
P/EPS 9.69 4.03 2.89 5.20 0.00 -
EY 10.32 24.82 34.66 19.24 0.00 -
DY 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.70 0.61 1.37 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/13 28/02/12 23/02/11 25/02/10 - -
Price 0.50 0.46 0.68 0.79 0.00 -
P/RPS 0.48 0.27 0.57 0.82 0.00 -
P/EPS 9.14 4.12 5.95 6.52 0.00 -
EY 10.94 24.28 16.82 15.34 0.00 -
DY 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.71 1.26 1.71 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