[KGB] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 38.37%
YoY- 218.62%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 26,410 38,165 24,542 18,995 10,781 25.08%
PBT 1,941 1,942 2,657 3,977 1,357 9.35%
Tax -411 -431 -232 -966 -412 -0.06%
NP 1,530 1,511 2,425 3,011 945 12.79%
-
NP to SH 1,530 1,966 2,102 3,011 945 12.79%
-
Tax Rate 21.17% 22.19% 8.73% 24.29% 30.36% -
Total Cost 24,880 36,654 22,117 15,984 9,836 26.09%
-
Net Worth 68,222 61,206 31,905 28,191 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 68,222 61,206 31,905 28,191 0 -
NOSH 125,409 100,306 64,676 65,032 65,172 17.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.79% 3.96% 9.88% 15.85% 8.77% -
ROE 2.24% 3.21% 6.59% 10.68% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 21.06 38.05 37.95 29.21 16.54 6.22%
EPS 1.22 1.96 3.25 4.63 1.45 -4.22%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.544 0.6102 0.4933 0.4335 0.00 -
Adjusted Per Share Value based on latest NOSH - 65,032
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 3.75 5.42 3.49 2.70 1.53 25.10%
EPS 0.22 0.28 0.30 0.43 0.13 14.04%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.087 0.0453 0.0401 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/09/12 30/09/11 30/09/10 - - -
Price 0.50 0.40 0.73 0.00 0.00 -
P/RPS 2.37 1.05 1.92 0.00 0.00 -
P/EPS 40.98 20.41 22.46 0.00 0.00 -
EY 2.44 4.90 4.45 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.66 1.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/12 17/11/11 29/11/10 24/11/09 - -
Price 0.56 0.44 0.70 0.00 0.00 -
P/RPS 2.66 1.16 1.84 0.00 0.00 -
P/EPS 45.90 22.45 21.54 0.00 0.00 -
EY 2.18 4.45 4.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.72 1.42 0.00 0.00 -

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