[KGB] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
18-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 8.7%
YoY- 68.66%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,517,630 772,230 458,959 370,440 344,906 367,072 293,383 31.49%
PBT 91,993 50,641 30,425 23,805 26,458 23,547 12,591 39.27%
Tax -19,368 -8,874 -4,637 -5,386 -7,034 -7,281 -1,671 50.40%
NP 72,625 41,767 25,788 18,419 19,424 16,266 10,920 37.11%
-
NP to SH 68,786 40,785 25,328 18,724 19,790 16,463 10,999 35.71%
-
Tax Rate 21.05% 17.52% 15.24% 22.63% 26.59% 30.92% 13.27% -
Total Cost 1,445,005 730,463 433,171 352,021 325,482 350,806 282,463 31.24%
-
Net Worth 273,213 210,198 178,659 158,802 141,714 101,045 73,901 24.33%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 19,290 12,860 3,214 - 7,737 3,455 2,223 43.32%
Div Payout % 28.04% 31.53% 12.69% - 39.10% 20.99% 20.22% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 273,213 210,198 178,659 158,802 141,714 101,045 73,901 24.33%
NOSH 645,246 645,246 322,623 322,396 307,905 245,434 229,834 18.76%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.79% 5.41% 5.62% 4.97% 5.63% 4.43% 3.72% -
ROE 25.18% 19.40% 14.18% 11.79% 13.96% 16.29% 14.88% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 236.02 120.10 142.75 115.87 115.92 149.56 128.47 10.66%
EPS 10.70 6.34 7.88 5.86 6.65 6.71 4.82 14.20%
DPS 3.00 2.00 1.00 0.00 2.60 1.41 0.97 20.69%
NAPS 0.4249 0.3269 0.5557 0.4967 0.4763 0.4117 0.3236 4.64%
Adjusted Per Share Value based on latest NOSH - 645,246
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 227.34 115.68 68.75 55.49 51.67 54.99 43.95 31.49%
EPS 10.30 6.11 3.79 2.80 2.96 2.47 1.65 35.67%
DPS 2.89 1.93 0.48 0.00 1.16 0.52 0.33 43.54%
NAPS 0.4093 0.3149 0.2676 0.2379 0.2123 0.1514 0.1107 24.33%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.49 1.19 2.15 1.01 1.25 0.805 0.665 -
P/RPS 0.63 0.99 1.51 0.87 1.08 0.54 0.52 3.24%
P/EPS 13.93 18.76 27.29 17.25 18.79 12.00 13.81 0.14%
EY 7.18 5.33 3.66 5.80 5.32 8.33 7.24 -0.13%
DY 2.01 1.68 0.47 0.00 2.08 1.75 1.46 5.47%
P/NAPS 3.51 3.64 3.87 2.03 2.62 1.96 2.06 9.28%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 15/08/22 24/08/21 25/08/20 22/08/19 28/08/18 24/08/17 -
Price 1.46 1.31 1.27 1.10 1.27 0.87 0.665 -
P/RPS 0.62 1.09 0.89 0.95 1.10 0.58 0.52 2.97%
P/EPS 13.65 20.65 16.12 18.78 19.09 12.97 13.81 -0.19%
EY 7.33 4.84 6.20 5.32 5.24 7.71 7.24 0.20%
DY 2.05 1.53 0.79 0.00 2.05 1.62 1.46 5.81%
P/NAPS 3.44 4.01 2.29 2.21 2.67 2.11 2.06 8.91%

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