[KGB] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 73.75%
YoY- 85.91%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 260,322 268,519 239,433 213,351 234,145 114,997 145,943 10.11%
PBT 13,263 21,204 17,535 9,526 4,324 4,835 6,313 13.15%
Tax -3,624 -5,197 -4,392 -1,938 -198 -272 -204 61.46%
NP 9,639 16,007 13,143 7,588 4,126 4,563 6,109 7.88%
-
NP to SH 9,583 16,205 13,255 7,652 4,116 4,559 6,154 7.65%
-
Tax Rate 27.32% 24.51% 25.05% 20.34% 4.58% 5.63% 3.23% -
Total Cost 250,683 252,512 226,290 205,763 230,019 110,434 139,834 10.20%
-
Net Worth 161,270 152,377 107,078 75,799 61,387 65,710 50,448 21.35%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 1,606 3,112 6,303 2,298 1,100 2,191 921 9.70%
Div Payout % 16.77% 19.21% 47.55% 30.04% 26.74% 48.08% 14.97% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 161,270 152,377 107,078 75,799 61,387 65,710 50,448 21.35%
NOSH 322,623 311,459 254,153 229,834 220,106 219,182 184,251 9.77%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.70% 5.96% 5.49% 3.56% 1.76% 3.97% 4.19% -
ROE 5.94% 10.63% 12.38% 10.10% 6.70% 6.94% 12.20% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 81.00 86.26 94.96 92.83 106.38 52.47 79.21 0.37%
EPS 3.04 5.40 5.40 3.36 1.87 2.08 3.34 -1.55%
DPS 0.50 1.00 2.50 1.00 0.50 1.00 0.50 0.00%
NAPS 0.5018 0.4895 0.4247 0.3298 0.2789 0.2998 0.2738 10.61%
Adjusted Per Share Value based on latest NOSH - 229,834
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 37.65 38.84 34.63 30.86 33.86 16.63 21.11 10.11%
EPS 1.39 2.34 1.92 1.11 0.60 0.66 0.89 7.70%
DPS 0.23 0.45 0.91 0.33 0.16 0.32 0.13 9.96%
NAPS 0.2332 0.2204 0.1549 0.1096 0.0888 0.095 0.073 21.33%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.22 1.30 1.02 0.605 0.285 0.325 0.455 -
P/RPS 1.51 1.51 1.07 0.65 0.27 0.62 0.57 17.61%
P/EPS 40.92 24.97 19.40 18.17 15.24 15.63 13.62 20.10%
EY 2.44 4.00 5.15 5.50 6.56 6.40 7.34 -16.75%
DY 0.41 0.77 2.45 1.65 1.75 3.08 1.10 -15.15%
P/NAPS 2.43 2.66 2.40 1.83 1.02 1.08 1.66 6.55%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 26/11/15 26/11/14 -
Price 1.70 1.39 1.17 0.765 0.25 0.33 0.42 -
P/RPS 2.10 1.61 1.23 0.82 0.24 0.63 0.53 25.76%
P/EPS 57.01 26.70 22.25 22.98 13.37 15.87 12.57 28.62%
EY 1.75 3.75 4.49 4.35 7.48 6.30 7.95 -22.27%
DY 0.29 0.72 2.14 1.31 2.00 3.03 1.19 -20.95%
P/NAPS 3.39 2.84 2.75 2.32 0.90 1.10 1.53 14.16%

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