[KGB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 41.75%
YoY- -19.52%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 293,383 300,217 171,211 167,345 112,481 134,204 111,428 17.49%
PBT 12,591 -3,446 4,517 4,370 6,006 8,184 9,719 4.40%
Tax -1,671 -548 186 -295 -842 -1,135 -24 102.69%
NP 10,920 -3,994 4,703 4,075 5,164 7,049 9,695 2.00%
-
NP to SH 10,999 -4,032 4,725 4,156 5,164 7,049 9,643 2.21%
-
Tax Rate 13.27% - -4.12% 6.75% 14.02% 13.87% 0.25% -
Total Cost 282,463 304,211 166,508 163,270 107,317 127,155 101,733 18.53%
-
Net Worth 73,901 60,886 65,522 0 56,394 53,530 48,680 7.19%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,223 1,070 2,166 806 3,180 31 20 119.11%
Div Payout % 20.22% 0.00% 45.86% 19.40% 61.59% 0.45% 0.22% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 73,901 60,886 65,522 0 56,394 53,530 48,680 7.19%
NOSH 229,834 221,566 217,681 191,941 160,212 79,198 81,338 18.88%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.72% -1.33% 2.75% 2.44% 4.59% 5.25% 8.70% -
ROE 14.88% -6.62% 7.21% 0.00% 9.16% 13.17% 19.81% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 128.47 135.50 78.65 87.19 70.21 169.45 136.99 -1.06%
EPS 4.82 -1.82 2.17 2.17 3.22 8.90 11.86 -13.92%
DPS 0.97 0.48 1.00 0.42 1.99 0.04 0.03 78.39%
NAPS 0.3236 0.2748 0.301 0.00 0.352 0.6759 0.5985 -9.73%
Adjusted Per Share Value based on latest NOSH - 191,941
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 40.88 41.84 23.86 23.32 15.67 18.70 15.53 17.48%
EPS 1.53 -0.56 0.66 0.58 0.72 0.98 1.34 2.23%
DPS 0.31 0.15 0.30 0.11 0.44 0.00 0.00 -
NAPS 0.103 0.0848 0.0913 0.00 0.0786 0.0746 0.0678 7.21%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.665 0.26 0.355 0.405 0.51 0.58 0.82 -
P/RPS 0.52 0.19 0.45 0.46 0.73 0.34 0.60 -2.35%
P/EPS 13.81 -14.29 16.35 18.70 15.82 6.52 6.92 12.19%
EY 7.24 -7.00 6.11 5.35 6.32 15.35 14.46 -10.88%
DY 1.46 1.86 2.82 1.04 3.89 0.07 0.03 90.96%
P/NAPS 2.06 0.95 1.18 0.00 1.45 0.86 1.37 7.02%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 28/08/14 28/08/13 30/08/12 04/08/11 -
Price 0.665 0.32 0.255 0.435 0.43 0.61 0.41 -
P/RPS 0.52 0.24 0.32 0.50 0.61 0.36 0.30 9.59%
P/EPS 13.81 -17.58 11.75 20.09 13.34 6.85 3.46 25.92%
EY 7.24 -5.69 8.51 4.98 7.50 14.59 28.92 -20.59%
DY 1.46 1.51 3.92 0.97 4.62 0.07 0.06 70.14%
P/NAPS 2.06 1.16 0.85 0.00 1.22 0.90 0.69 19.97%

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