[KGB] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 132.61%
YoY- 175.67%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 733,838 485,725 231,209 162,064 171,485 175,777 126,125 34.09%
PBT 46,965 28,617 16,464 6,100 13,660 11,661 5,057 44.95%
Tax -10,045 -6,171 -3,231 -1,437 -3,869 -3,130 -706 55.63%
NP 36,920 22,446 13,233 4,663 9,791 8,531 4,351 42.79%
-
NP to SH 35,252 21,861 12,896 4,678 9,941 8,609 4,404 41.41%
-
Tax Rate 21.39% 21.56% 19.62% 23.56% 28.32% 26.84% 13.96% -
Total Cost 696,918 463,279 217,976 157,401 161,694 167,246 121,774 33.72%
-
Net Worth 273,213 210,198 178,659 158,802 141,714 101,045 73,901 24.33%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 9,645 6,430 1,607 - 2,975 3,681 2,283 27.13%
Div Payout % 27.36% 29.41% 12.47% - 29.93% 42.76% 51.86% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 273,213 210,198 178,659 158,802 141,714 101,045 73,901 24.33%
NOSH 645,246 645,246 322,623 322,396 307,905 245,434 229,834 18.76%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.03% 4.62% 5.72% 2.88% 5.71% 4.85% 3.45% -
ROE 12.90% 10.40% 7.22% 2.95% 7.01% 8.52% 5.96% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 114.13 75.54 71.91 50.69 57.64 71.62 55.23 12.85%
EPS 5.48 3.40 4.01 1.48 3.33 3.56 1.93 18.98%
DPS 1.50 1.00 0.50 0.00 1.00 1.50 1.00 6.98%
NAPS 0.4249 0.3269 0.5557 0.4967 0.4763 0.4117 0.3236 4.64%
Adjusted Per Share Value based on latest NOSH - 322,623
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 109.93 72.76 34.63 24.28 25.69 26.33 18.89 34.09%
EPS 5.28 3.27 1.93 0.70 1.49 1.29 0.66 41.39%
DPS 1.44 0.96 0.24 0.00 0.45 0.55 0.34 27.18%
NAPS 0.4093 0.3149 0.2676 0.2379 0.2123 0.1514 0.1107 24.33%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.49 1.19 2.15 1.01 1.25 0.805 0.665 -
P/RPS 1.31 1.58 2.99 1.99 2.17 1.12 1.20 1.47%
P/EPS 27.18 35.00 53.60 69.03 37.41 22.95 34.48 -3.88%
EY 3.68 2.86 1.87 1.45 2.67 4.36 2.90 4.04%
DY 1.01 0.84 0.23 0.00 0.80 1.86 1.50 -6.37%
P/NAPS 3.51 3.64 3.87 2.03 2.62 1.96 2.06 9.28%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 15/08/22 24/08/21 25/08/20 22/08/19 28/08/18 24/08/17 -
Price 1.46 1.31 1.27 1.10 1.27 0.87 0.665 -
P/RPS 1.28 1.73 1.77 2.17 2.20 1.21 1.20 1.08%
P/EPS 26.63 38.53 31.66 75.18 38.01 24.80 34.48 -4.21%
EY 3.76 2.60 3.16 1.33 2.63 4.03 2.90 4.42%
DY 1.03 0.76 0.39 0.00 0.79 1.72 1.50 -6.07%
P/NAPS 3.44 4.01 2.29 2.21 2.67 2.11 2.06 8.91%

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