[KGB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -23.25%
YoY- -72.65%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 343,344 206,449 189,656 117,416 116,198 139,710 84,509 26.29%
PBT 10,071 -1,910 5,499 1,649 7,232 9,759 8,592 2.68%
Tax -1,244 -679 -376 -38 -1,151 -1,044 -54 68.60%
NP 8,827 -2,589 5,123 1,611 6,081 8,715 8,538 0.55%
-
NP to SH 8,866 -2,623 5,175 1,663 6,081 9,320 8,064 1.59%
-
Tax Rate 12.35% - 6.84% 2.30% 15.92% 10.70% 0.63% -
Total Cost 334,517 209,038 184,533 115,805 110,117 130,995 75,971 27.99%
-
Net Worth 65,946 59,315 71,252 55,624 37,506 53,884 37,975 9.62%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,101 2,204 965 3,307 44 - - -
Div Payout % 12.42% 0.00% 18.66% 198.86% 0.73% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 65,946 59,315 71,252 55,624 37,506 53,884 37,975 9.62%
NOSH 222,375 220,420 193,097 165,353 111,197 83,437 70,508 21.07%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.57% -1.25% 2.70% 1.37% 5.23% 6.24% 10.10% -
ROE 13.44% -4.42% 7.26% 2.99% 16.21% 17.30% 21.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 155.88 93.66 98.22 71.01 104.50 167.44 119.86 4.47%
EPS 4.00 -1.19 2.68 1.04 3.82 11.17 11.43 -16.04%
DPS 0.50 1.00 0.50 2.00 0.04 0.00 0.00 -
NAPS 0.2994 0.2691 0.369 0.3364 0.3373 0.6458 0.5386 -9.31%
Adjusted Per Share Value based on latest NOSH - 610,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 49.60 29.82 27.40 16.96 16.79 20.18 12.21 26.28%
EPS 1.28 -0.38 0.75 0.24 0.88 1.35 1.16 1.65%
DPS 0.16 0.32 0.14 0.48 0.01 0.00 0.00 -
NAPS 0.0953 0.0857 0.1029 0.0804 0.0542 0.0778 0.0549 9.61%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.285 0.29 0.34 0.43 0.53 0.45 0.33 -
P/RPS 0.18 0.31 0.35 0.61 0.51 0.27 0.28 -7.09%
P/EPS 7.08 -24.37 12.69 42.76 9.69 4.03 2.89 16.09%
EY 14.12 -4.10 7.88 2.34 10.32 24.82 34.66 -13.88%
DY 1.75 3.45 1.47 4.65 0.08 0.00 0.00 -
P/NAPS 0.95 1.08 0.92 1.28 1.57 0.70 0.61 7.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 28/02/12 23/02/11 -
Price 0.43 0.275 0.405 0.445 0.50 0.46 0.68 -
P/RPS 0.28 0.29 0.41 0.63 0.48 0.27 0.57 -11.16%
P/EPS 10.68 -23.11 15.11 44.25 9.14 4.12 5.95 10.23%
EY 9.36 -4.33 6.62 2.26 10.94 24.28 16.82 -9.29%
DY 1.16 3.64 1.23 4.49 0.08 0.00 0.00 -
P/NAPS 1.44 1.02 1.10 1.32 1.48 0.71 1.26 2.24%

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