[KGB] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 60.77%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 346,192 226,012 313,924 154,096 212,292 96,068 106,892 21.62%
PBT 25,728 9,604 1,332 8,420 9,488 3,988 3,964 36.55%
Tax -8,952 -1,460 -228 -100 -1,236 -744 -756 50.94%
NP 16,776 8,144 1,104 8,320 8,252 3,244 3,208 31.73%
-
NP to SH 16,840 8,272 1,028 8,320 8,320 3,244 3,208 31.81%
-
Tax Rate 34.79% 15.20% 17.12% 1.19% 13.03% 18.66% 19.07% -
Total Cost 329,416 217,868 312,820 145,776 204,040 92,824 103,684 21.23%
-
Net Worth 89,907 69,889 57,011 62,118 55,740 54,511 51,089 9.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 13,821 8,894 4,283 8,666 3,224 127 127 118.42%
Div Payout % 82.07% 107.53% 416.67% 104.17% 38.76% 3.92% 3.96% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 89,907 69,889 57,011 62,118 55,740 54,511 51,089 9.87%
NOSH 245,434 222,365 214,166 216,666 161,240 159,019 79,405 20.68%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.85% 3.60% 0.35% 5.40% 3.89% 3.38% 3.00% -
ROE 18.73% 11.84% 1.80% 13.39% 14.93% 5.95% 6.28% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 150.29 101.64 146.58 71.12 131.66 60.41 134.61 1.85%
EPS 7.32 3.72 0.48 3.84 5.16 2.04 4.04 10.40%
DPS 6.00 4.00 2.00 4.00 2.00 0.08 0.16 82.90%
NAPS 0.3903 0.3143 0.2662 0.2867 0.3457 0.3428 0.6434 -7.98%
Adjusted Per Share Value based on latest NOSH - 216,666
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 48.24 31.50 43.75 21.47 29.58 13.39 14.90 21.61%
EPS 2.35 1.15 0.14 1.16 1.16 0.45 0.45 31.70%
DPS 1.93 1.24 0.60 1.21 0.45 0.02 0.02 114.09%
NAPS 0.1253 0.0974 0.0794 0.0866 0.0777 0.076 0.0712 9.87%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.69 0.585 0.26 0.355 0.56 0.485 0.43 -
P/RPS 0.46 0.58 0.18 0.50 0.43 0.80 0.32 6.23%
P/EPS 9.44 15.73 54.17 9.24 10.85 23.77 10.64 -1.97%
EY 10.59 6.36 1.85 10.82 9.21 4.21 9.40 2.00%
DY 8.70 6.84 7.69 11.27 3.57 0.16 0.37 69.21%
P/NAPS 1.77 1.86 0.98 1.24 1.62 1.41 0.67 17.56%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 29/05/17 25/05/16 28/05/15 28/05/14 30/05/13 25/05/12 -
Price 0.765 0.62 0.255 0.38 0.61 0.52 0.50 -
P/RPS 0.51 0.61 0.17 0.53 0.46 0.86 0.37 5.49%
P/EPS 10.46 16.67 53.13 9.90 11.82 25.49 12.38 -2.76%
EY 9.56 6.00 1.88 10.11 8.46 3.92 8.08 2.84%
DY 7.84 6.45 7.84 10.53 3.28 0.15 0.32 70.38%
P/NAPS 1.96 1.97 0.96 1.33 1.76 1.52 0.78 16.59%

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