[KGB] YoY TTM Result on 30-Sep-2017 [#3]

Stock

[KGB] KELINGTON GROUP BERHAD

Announcement Date

27-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 11.16%

YoY- 509.07%

Quarter Report

Quarterly Result (3Q2017).pdf

Latest QR

Upcoming QR

KGB's Result

KGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	371,664	378,284	343,502	319,434	325,504	158,156	196,555	11.19%
YoY %	-1.75%	10.13%	7.53%	-1.86%	105.81%	-19.54%	-	-
Horiz. %	189.09%	192.46%	174.76%	162.52%	165.60%	80.46%	100.00%	-
PBT	23,424	28,128	24,952	14,986	-2,566	3,702	6,398	24.12%
YoY %	-16.72%	12.73%	66.50%	684.02%	-169.31%	-42.14%	-	-
Horiz. %	366.11%	439.64%	390.00%	234.23%	-40.11%	57.86%	100.00%	-
Tax	-6,245	-7,100	-7,311	-2,846	-392	-99	-264	69.34%
YoY %	12.04%	2.89%	-156.89%	-626.02%	-295.96%	62.50%	-	-
Horiz. %	2,365.53%	2,689.39%	2,769.32%	1,078.03%	148.48%	37.50%	100.00%	-
NP	17,179	21,028	17,641	12,140	-2,958	3,603	6,134	18.70%
YoY %	-18.30%	19.20%	45.31%	510.41%	-182.10%	-41.26%	-	-
Horiz. %	280.06%	342.81%	287.59%	197.91%	-48.22%	58.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,365	21,408	17,861	12,227	-2,989	3,605	6,192	18.73%
YoY %	-18.89%	19.86%	46.08%	509.07%	-182.91%	-41.78%	-	-
Horiz. %	280.44%	345.74%	288.45%	197.46%	-48.27%	58.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.66%	25.24%	29.30%	18.99%	-	2.67%	4.13%	-
YoY %	5.63%	-13.86%	54.29%	0.00%	-	-35.35%	-	-
Horiz. %	645.52%	611.14%	709.44%	459.81%	-	64.65%	100.00%	-
Total Cost	354,485	357,256	325,861	307,294	328,462	154,553	190,421	10.90%
YoY %	-0.78%	9.63%	6.04%	-6.44%	112.52%	-18.84%	-	-
Horiz. %	186.16%	187.61%	171.13%	161.38%	172.49%	81.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	161,270	152,377	107,078	75,799	61,236	66,569	59,808	17.95%
YoY %	5.84%	42.30%	41.27%	23.78%	-8.01%	11.30%	-	-
Horiz. %	269.65%	254.78%	179.04%	126.74%	102.39%	111.30%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	1,606	5,216	5,976	2,223	1,070	2,166	806	12.16%
YoY %	-69.21%	-12.72%	168.83%	107.76%	-50.60%	168.73%	-	-
Horiz. %	199.26%	647.15%	741.44%	275.81%	132.75%	268.73%	100.00%	-
Div Payout %	9.25%	24.37%	33.46%	18.19%	0.00%	60.10%	13.02%	-
YoY %	-62.04%	-27.17%	83.95%	0.00%	0.00%	361.60%	-	-
Horiz. %	71.04%	187.17%	256.99%	139.71%	0.00%	461.60%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	161,270	152,377	107,078	75,799	61,236	66,569	59,808	17.95%
YoY %	5.84%	42.30%	41.27%	23.78%	-8.01%	11.30%	-	-
Horiz. %	269.65%	254.78%	179.04%	126.74%	102.39%	111.30%	100.00%	-
NOSH	322,623	311,459	254,153	229,834	219,565	222,045	218,437	6.70%
YoY %	3.58%	22.55%	10.58%	4.68%	-1.12%	1.65%	-	-
Horiz. %	147.70%	142.59%	116.35%	105.22%	100.52%	101.65%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	4.62%	5.56%	5.14%	3.80%	-0.91%	2.28%	3.12%	-
YoY %	-16.91%	8.17%	35.26%	517.58%	-139.91%	-26.92%	-	-
Horiz. %	148.08%	178.21%	164.74%	121.79%	-29.17%	73.08%	100.00%	-
ROE	10.77%	14.05%	16.68%	16.13%	-4.88%	5.42%	10.35%	-
YoY %	-23.35%	-15.77%	3.41%	430.53%	-190.04%	-47.63%	-	-
Horiz. %	104.06%	135.75%	161.16%	155.85%	-47.15%	52.37%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	115.64	121.52	136.24	138.98	148.25	71.23	89.98	4.26%
YoY %	-4.84%	-10.80%	-1.97%	-6.25%	108.13%	-20.84%	-	-
Horiz. %	128.52%	135.05%	151.41%	154.46%	164.76%	79.16%	100.00%	-
EPS	5.40	6.88	7.08	5.32	-1.36	1.62	2.83	11.35%
YoY %	-21.51%	-2.82%	33.08%	491.18%	-183.95%	-42.76%	-	-
Horiz. %	190.81%	243.11%	250.18%	187.99%	-48.06%	57.24%	100.00%	-
DPS	0.50	1.68	2.37	0.97	0.49	0.98	0.37	5.14%
YoY %	-70.24%	-29.11%	144.33%	97.96%	-50.00%	164.86%	-	-
Horiz. %	135.14%	454.05%	640.54%	262.16%	132.43%	264.86%	100.00%	-
NAPS	0.5018	0.4895	0.4247	0.3298	0.2789	0.2998	0.2738	10.61%
YoY %	2.51%	15.26%	28.78%	18.25%	-6.97%	9.50%	-	-
Horiz. %	183.27%	178.78%	155.11%	120.45%	101.86%	109.50%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 229,834
RPS	52.81	53.75	48.80	45.39	46.25	22.47	27.93	11.18%
YoY %	-1.75%	10.14%	7.51%	-1.86%	105.83%	-19.55%	-	-
Horiz. %	189.08%	192.45%	174.72%	162.51%	165.59%	80.45%	100.00%	-
EPS	2.47	3.04	2.54	1.74	-0.42	0.51	0.88	18.75%
YoY %	-18.75%	19.69%	45.98%	514.29%	-182.35%	-42.05%	-	-
Horiz. %	280.68%	345.45%	288.64%	197.73%	-47.73%	57.95%	100.00%	-
DPS	0.23	0.74	0.85	0.32	0.15	0.31	0.11	13.06%
YoY %	-68.92%	-12.94%	165.62%	113.33%	-51.61%	181.82%	-	-
Horiz. %	209.09%	672.73%	772.73%	290.91%	136.36%	281.82%	100.00%	-
NAPS	0.2291	0.2165	0.1521	0.1077	0.087	0.0946	0.085	17.95%
YoY %	5.82%	42.34%	41.23%	23.79%	-8.03%	11.29%	-	-
Horiz. %	269.53%	254.71%	178.94%	126.71%	102.35%	111.29%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	1.22	1.30	1.02	0.605	0.285	0.325	0.455	-
P/RPS	1.05	1.07	0.75	0.44	0.19	0.46	0.51	12.77%
YoY %	-1.87%	42.67%	70.45%	131.58%	-58.70%	-9.80%	-	-
Horiz. %	205.88%	209.80%	147.06%	86.27%	37.25%	90.20%	100.00%	-
P/EPS	22.58	18.90	14.40	11.37	-20.94	20.02	16.05	5.84%
YoY %	19.47%	31.25%	26.65%	154.30%	-204.60%	24.74%	-	-
Horiz. %	140.69%	117.76%	89.72%	70.84%	-130.47%	124.74%	100.00%	-
EY	4.43	5.29	6.95	8.79	-4.78	5.00	6.23	-5.51%
YoY %	-16.26%	-23.88%	-20.93%	283.89%	-195.60%	-19.74%	-	-
Horiz. %	71.11%	84.91%	111.56%	141.09%	-76.73%	80.26%	100.00%	-
DY	0.41	1.29	2.32	1.60	1.71	3.00	0.81	-10.71%
YoY %	-68.22%	-44.40%	45.00%	-6.43%	-43.00%	270.37%	-	-
Horiz. %	50.62%	159.26%	286.42%	197.53%	211.11%	370.37%	100.00%	-
P/NAPS	2.43	2.66	2.40	1.83	1.02	1.08	1.66	6.55%
YoY %	-8.65%	10.83%	31.15%	79.41%	-5.56%	-34.94%	-	-
Horiz. %	146.39%	160.24%	144.58%	110.24%	61.45%	65.06%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	24/11/20	19/11/19	23/11/18	27/11/17	24/11/16	26/11/15	26/11/14	-
Price	1.70	1.39	1.17	0.765	0.25	0.33	0.42	-
P/RPS	1.47	1.14	0.86	0.55	0.17	0.46	0.47	20.90%
YoY %	28.95%	32.56%	56.36%	223.53%	-63.04%	-2.13%	-	-
Horiz. %	312.77%	242.55%	182.98%	117.02%	36.17%	97.87%	100.00%	-
P/EPS	31.46	20.21	16.52	14.38	-18.36	20.33	14.82	13.35%
YoY %	55.67%	22.34%	14.88%	178.32%	-190.31%	37.18%	-	-
Horiz. %	212.28%	136.37%	111.47%	97.03%	-123.89%	137.18%	100.00%	-
EY	3.18	4.95	6.05	6.95	-5.45	4.92	6.75	-11.77%
YoY %	-35.76%	-18.18%	-12.95%	227.52%	-210.77%	-27.11%	-	-
Horiz. %	47.11%	73.33%	89.63%	102.96%	-80.74%	72.89%	100.00%	-
DY	0.29	1.21	2.03	1.26	1.95	2.96	0.88	-16.87%
YoY %	-76.03%	-40.39%	61.11%	-35.38%	-34.12%	236.36%	-	-
Horiz. %	32.95%	137.50%	230.68%	143.18%	221.59%	336.36%	100.00%	-
P/NAPS	3.39	2.84	2.75	2.32	0.90	1.10	1.53	14.16%
YoY %	19.37%	3.27%	18.53%	157.78%	-18.18%	-28.10%	-	-
Horiz. %	221.57%	185.62%	179.74%	151.63%	58.82%	71.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos