[KGB] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 105.27%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 485,725 231,209 162,064 171,485 175,777 126,125 172,970 18.76%
PBT 28,617 16,464 6,100 13,660 11,661 5,057 2,250 52.75%
Tax -6,171 -3,231 -1,437 -3,869 -3,130 -706 -141 87.67%
NP 22,446 13,233 4,663 9,791 8,531 4,351 2,109 48.28%
-
NP to SH 21,861 12,896 4,678 9,941 8,609 4,404 2,096 47.78%
-
Tax Rate 21.56% 19.62% 23.56% 28.32% 26.84% 13.96% 6.27% -
Total Cost 463,279 217,976 157,401 161,694 167,246 121,774 170,861 18.07%
-
Net Worth 210,198 178,659 158,802 141,714 101,045 73,901 60,629 23.01%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 6,430 1,607 - 2,975 3,681 2,283 1,103 34.13%
Div Payout % 29.41% 12.47% - 29.93% 42.76% 51.86% 52.63% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 210,198 178,659 158,802 141,714 101,045 73,901 60,629 23.01%
NOSH 645,246 322,623 322,396 307,905 245,434 229,834 220,631 19.57%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.62% 5.72% 2.88% 5.71% 4.85% 3.45% 1.22% -
ROE 10.40% 7.22% 2.95% 7.01% 8.52% 5.96% 3.46% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 75.54 71.91 50.69 57.64 71.62 55.23 78.40 -0.61%
EPS 3.40 4.01 1.48 3.33 3.56 1.93 0.95 23.66%
DPS 1.00 0.50 0.00 1.00 1.50 1.00 0.50 12.24%
NAPS 0.3269 0.5557 0.4967 0.4763 0.4117 0.3236 0.2748 2.93%
Adjusted Per Share Value based on latest NOSH - 307,905
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 67.64 32.20 22.57 23.88 24.48 17.56 24.09 18.76%
EPS 3.04 1.80 0.65 1.38 1.20 0.61 0.29 47.91%
DPS 0.90 0.22 0.00 0.41 0.51 0.32 0.15 34.78%
NAPS 0.2927 0.2488 0.2211 0.1973 0.1407 0.1029 0.0844 23.01%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.19 2.15 1.01 1.25 0.805 0.665 0.26 -
P/RPS 1.58 2.99 1.99 2.17 1.12 1.20 0.33 29.80%
P/EPS 35.00 53.60 69.03 37.41 22.95 34.48 27.37 4.18%
EY 2.86 1.87 1.45 2.67 4.36 2.90 3.65 -3.98%
DY 0.84 0.23 0.00 0.80 1.86 1.50 1.92 -12.86%
P/NAPS 3.64 3.87 2.03 2.62 1.96 2.06 0.95 25.07%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 15/08/22 24/08/21 25/08/20 22/08/19 28/08/18 24/08/17 25/08/16 -
Price 1.31 1.27 1.10 1.27 0.87 0.665 0.32 -
P/RPS 1.73 1.77 2.17 2.20 1.21 1.20 0.41 27.10%
P/EPS 38.53 31.66 75.18 38.01 24.80 34.48 33.68 2.26%
EY 2.60 3.16 1.33 2.63 4.03 2.90 2.97 -2.19%
DY 0.76 0.39 0.00 0.79 1.72 1.50 1.56 -11.29%
P/NAPS 4.01 2.29 2.21 2.67 2.11 2.06 1.16 22.95%

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