[KGB] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 115.4%
YoY- 438.01%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 379,861 349,198 317,420 343,344 206,449 189,656 117,416 21.60%
PBT 31,365 24,459 16,943 10,071 -1,910 5,499 1,649 63.34%
Tax -7,818 -6,295 -4,857 -1,244 -679 -376 -38 142.87%
NP 23,547 18,164 12,086 8,827 -2,589 5,123 1,611 56.33%
-
NP to SH 23,987 18,458 12,258 8,866 -2,623 5,175 1,663 55.98%
-
Tax Rate 24.93% 25.74% 28.67% 12.35% - 6.84% 2.30% -
Total Cost 356,314 331,034 305,334 334,517 209,038 184,533 115,805 20.59%
-
Net Worth 154,797 116,492 80,120 65,946 59,315 71,252 55,624 18.59%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,103 6,553 2,298 1,101 2,204 965 3,307 -1.05%
Div Payout % 12.94% 35.50% 18.75% 12.42% 0.00% 18.66% 198.86% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 154,797 116,492 80,120 65,946 59,315 71,252 55,624 18.59%
NOSH 311,459 266,833 229,834 222,375 220,420 193,097 165,353 11.12%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.20% 5.20% 3.81% 2.57% -1.25% 2.70% 1.37% -
ROE 15.50% 15.84% 15.30% 13.44% -4.42% 7.26% 2.99% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 122.40 133.21 138.11 155.88 93.66 98.22 71.01 9.49%
EPS 8.02 7.45 5.38 4.00 -1.19 2.68 1.04 40.53%
DPS 1.00 2.50 1.00 0.50 1.00 0.50 2.00 -10.90%
NAPS 0.4988 0.4444 0.3486 0.2994 0.2691 0.369 0.3364 6.78%
Adjusted Per Share Value based on latest NOSH - 222,375
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 52.90 48.63 44.20 47.81 28.75 26.41 16.35 21.60%
EPS 3.34 2.57 1.71 1.23 -0.37 0.72 0.23 56.16%
DPS 0.43 0.91 0.32 0.15 0.31 0.13 0.46 -1.11%
NAPS 0.2156 0.1622 0.1116 0.0918 0.0826 0.0992 0.0775 18.58%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.26 1.12 0.83 0.285 0.29 0.34 0.43 -
P/RPS 1.03 0.84 0.60 0.18 0.31 0.35 0.61 9.11%
P/EPS 16.30 15.91 15.56 7.08 -24.37 12.69 42.76 -14.84%
EY 6.13 6.29 6.43 14.12 -4.10 7.88 2.34 17.40%
DY 0.79 2.23 1.20 1.75 3.45 1.47 4.65 -25.56%
P/NAPS 2.53 2.52 2.38 0.95 1.08 0.92 1.28 12.02%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 26/02/18 22/02/17 26/02/16 27/02/15 26/02/14 -
Price 1.26 1.28 0.865 0.43 0.275 0.405 0.445 -
P/RPS 1.03 0.96 0.63 0.28 0.29 0.41 0.63 8.53%
P/EPS 16.30 18.18 16.22 10.68 -23.11 15.11 44.25 -15.32%
EY 6.13 5.50 6.17 9.36 -4.33 6.62 2.26 18.08%
DY 0.79 1.95 1.16 1.16 3.64 1.23 4.49 -25.13%
P/NAPS 2.53 2.88 2.48 1.44 1.02 1.10 1.32 11.44%

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