[KGB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 14.33%
YoY- 49.68%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 458,959 370,440 344,906 367,072 293,383 300,217 171,211 17.84%
PBT 30,425 23,805 26,458 23,547 12,591 -3,446 4,517 37.38%
Tax -4,637 -5,386 -7,034 -7,281 -1,671 -548 186 -
NP 25,788 18,419 19,424 16,266 10,920 -3,994 4,703 32.75%
-
NP to SH 25,328 18,724 19,790 16,463 10,999 -4,032 4,725 32.25%
-
Tax Rate 15.24% 22.63% 26.59% 30.92% 13.27% - -4.12% -
Total Cost 433,171 352,021 325,482 350,806 282,463 304,211 166,508 17.25%
-
Net Worth 178,659 158,802 141,714 101,045 73,901 60,886 65,522 18.17%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 3,214 - 7,737 3,455 2,223 1,070 2,166 6.79%
Div Payout % 12.69% - 39.10% 20.99% 20.22% 0.00% 45.86% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 178,659 158,802 141,714 101,045 73,901 60,886 65,522 18.17%
NOSH 322,623 322,396 307,905 245,434 229,834 221,566 217,681 6.77%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.62% 4.97% 5.63% 4.43% 3.72% -1.33% 2.75% -
ROE 14.18% 11.79% 13.96% 16.29% 14.88% -6.62% 7.21% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 142.75 115.87 115.92 149.56 128.47 135.50 78.65 10.43%
EPS 7.88 5.86 6.65 6.71 4.82 -1.82 2.17 23.95%
DPS 1.00 0.00 2.60 1.41 0.97 0.48 1.00 0.00%
NAPS 0.5557 0.4967 0.4763 0.4117 0.3236 0.2748 0.301 10.74%
Adjusted Per Share Value based on latest NOSH - 245,434
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 68.75 55.49 51.67 54.99 43.95 44.97 25.65 17.84%
EPS 3.79 2.80 2.96 2.47 1.65 -0.60 0.71 32.16%
DPS 0.48 0.00 1.16 0.52 0.33 0.16 0.32 6.98%
NAPS 0.2676 0.2379 0.2123 0.1514 0.1107 0.0912 0.0982 18.16%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.15 1.01 1.25 0.805 0.665 0.26 0.355 -
P/RPS 1.51 0.87 1.08 0.54 0.52 0.19 0.45 22.33%
P/EPS 27.29 17.25 18.79 12.00 13.81 -14.29 16.35 8.90%
EY 3.66 5.80 5.32 8.33 7.24 -7.00 6.11 -8.17%
DY 0.47 0.00 2.08 1.75 1.46 1.86 2.82 -25.79%
P/NAPS 3.87 2.03 2.62 1.96 2.06 0.95 1.18 21.86%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 25/08/20 22/08/19 28/08/18 24/08/17 25/08/16 26/08/15 -
Price 1.27 1.10 1.27 0.87 0.665 0.32 0.255 -
P/RPS 0.89 0.95 1.10 0.58 0.52 0.24 0.32 18.56%
P/EPS 16.12 18.78 19.09 12.97 13.81 -17.58 11.75 5.40%
EY 6.20 5.32 5.24 7.71 7.24 -5.69 8.51 -5.13%
DY 0.79 0.00 2.05 1.62 1.46 1.51 3.92 -23.41%
P/NAPS 2.29 2.21 2.67 2.11 2.06 1.16 0.85 17.94%

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