[KGB] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 63.01%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 852,119 337,578 260,322 268,519 239,433 213,351 234,145 24.01%
PBT 47,466 25,234 13,263 21,204 17,535 9,526 4,324 49.05%
Tax -8,685 -3,854 -3,624 -5,197 -4,392 -1,938 -198 87.74%
NP 38,781 21,380 9,639 16,007 13,143 7,588 4,126 45.24%
-
NP to SH 37,567 20,856 9,583 16,205 13,255 7,652 4,116 44.53%
-
Tax Rate 18.30% 15.27% 27.32% 24.51% 25.05% 20.34% 4.58% -
Total Cost 813,338 316,198 250,683 252,512 226,290 205,763 230,019 23.41%
-
Net Worth 221,837 184,826 161,270 152,377 107,078 75,799 61,387 23.86%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 6,430 3,185 1,606 3,112 6,303 2,298 1,100 34.19%
Div Payout % 17.12% 15.27% 16.77% 19.21% 47.55% 30.04% 26.74% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 221,837 184,826 161,270 152,377 107,078 75,799 61,387 23.86%
NOSH 645,246 645,246 322,623 311,459 254,153 229,834 220,106 19.62%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.55% 6.33% 3.70% 5.96% 5.49% 3.56% 1.76% -
ROE 16.93% 11.28% 5.94% 10.63% 12.38% 10.10% 6.70% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 132.52 52.99 81.00 86.26 94.96 92.83 106.38 3.72%
EPS 5.84 4.32 3.04 5.40 5.40 3.36 1.87 20.89%
DPS 1.00 0.50 0.50 1.00 2.50 1.00 0.50 12.24%
NAPS 0.345 0.2901 0.5018 0.4895 0.4247 0.3298 0.2789 3.60%
Adjusted Per Share Value based on latest NOSH - 311,459
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 127.65 50.57 39.00 40.22 35.87 31.96 35.07 24.01%
EPS 5.63 3.12 1.44 2.43 1.99 1.15 0.62 44.41%
DPS 0.96 0.48 0.24 0.47 0.94 0.34 0.16 34.78%
NAPS 0.3323 0.2769 0.2416 0.2283 0.1604 0.1135 0.092 23.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.32 1.76 1.22 1.30 1.02 0.605 0.285 -
P/RPS 1.00 3.32 1.51 1.51 1.07 0.65 0.27 24.37%
P/EPS 22.59 53.76 40.92 24.97 19.40 18.17 15.24 6.77%
EY 4.43 1.86 2.44 4.00 5.15 5.50 6.56 -6.33%
DY 0.76 0.28 0.41 0.77 2.45 1.65 1.75 -12.97%
P/NAPS 3.83 6.07 2.43 2.66 2.40 1.83 1.02 24.65%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 30/11/21 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 -
Price 1.30 1.61 1.70 1.39 1.17 0.765 0.25 -
P/RPS 0.98 3.04 2.10 1.61 1.23 0.82 0.24 26.41%
P/EPS 22.25 49.18 57.01 26.70 22.25 22.98 13.37 8.85%
EY 4.49 2.03 1.75 3.75 4.49 4.35 7.48 -8.15%
DY 0.77 0.31 0.29 0.72 2.14 1.31 2.00 -14.70%
P/NAPS 3.77 5.55 3.39 2.84 2.75 2.32 0.90 26.95%

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