[KGB] YoY TTM Result on 30-Sep-2019 [#3]

Stock

[KGB] KELINGTON GROUP BERHAD

Announcement Date

19-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 8.18%

YoY- 19.86%

Quarter Report

Quaterly Results Q32019.pdf

Latest QR

Upcoming QR

KGB's Result

KGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
TTM Result
Revenue	1,032,255	467,070	371,664	378,284	343,502	319,434	325,504	21.19%
YoY %	121.01%	25.67%	-1.75%	10.13%	7.53%	-1.86%	-	-
Horiz. %	317.13%	143.49%	114.18%	116.21%	105.53%	98.14%	100.00%	-
PBT	60,720	32,032	23,424	28,128	24,952	14,986	-2,566	-
YoY %	89.56%	36.75%	-16.72%	12.73%	66.50%	684.02%	-	-
Horiz. %	-2,366.33%	-1,248.32%	-912.86%	-1,096.18%	-972.41%	-584.02%	100.00%	-
Tax	-10,765	-3,073	-6,245	-7,100	-7,311	-2,846	-392	73.65%
YoY %	-250.31%	50.79%	12.04%	2.89%	-156.89%	-626.02%	-	-
Horiz. %	2,746.17%	783.93%	1,593.11%	1,811.22%	1,865.05%	726.02%	100.00%	-
NP	49,955	28,959	17,179	21,028	17,641	12,140	-2,958	-
YoY %	72.50%	68.57%	-18.30%	19.20%	45.31%	510.41%	-	-
Horiz. %	-1,688.81%	-979.01%	-580.76%	-710.89%	-596.38%	-410.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,531	28,383	17,365	21,408	17,861	12,227	-2,989	-
YoY %	70.99%	63.45%	-18.89%	19.86%	46.08%	509.07%	-	-
Horiz. %	-1,623.65%	-949.58%	-580.96%	-716.23%	-597.56%	-409.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.73%	9.59%	26.66%	25.24%	29.30%	18.99%	-	-
YoY %	84.88%	-64.03%	5.63%	-13.86%	54.29%	0.00%	-	-
Horiz. %	93.36%	50.50%	140.39%	132.91%	154.29%	100.00%	-	-
Total Cost	982,300	438,111	354,485	357,256	325,861	307,294	328,462	20.02%
YoY %	124.21%	23.59%	-0.78%	9.63%	6.04%	-6.44%	-	-
Horiz. %	299.06%	133.38%	107.92%	108.77%	99.21%	93.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,837	184,826	161,270	152,377	107,078	75,799	61,236	23.91%
YoY %	20.02%	14.61%	5.84%	42.30%	41.27%	23.78%	-	-
Horiz. %	362.27%	301.83%	263.36%	248.84%	174.86%	123.78%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	12,860	1,607	1,606	5,216	5,976	2,223	1,070	51.31%
YoY %	700.25%	0.06%	-69.21%	-12.72%	168.83%	107.76%	-	-
Horiz. %	1,201.87%	150.19%	150.09%	487.48%	558.50%	207.76%	100.00%	-
Div Payout %	26.50%	5.66%	9.25%	24.37%	33.46%	18.19%	0.00%	-
YoY %	368.20%	-38.81%	-62.04%	-27.17%	83.95%	0.00%	-	-
Horiz. %	145.68%	31.12%	50.85%	133.97%	183.95%	100.00%	-	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	221,837	184,826	161,270	152,377	107,078	75,799	61,236	23.91%
YoY %	20.02%	14.61%	5.84%	42.30%	41.27%	23.78%	-	-
Horiz. %	362.27%	301.83%	263.36%	248.84%	174.86%	123.78%	100.00%	-
NOSH	645,246	645,246	322,623	311,459	254,153	229,834	219,565	19.67%
YoY %	0.00%	100.00%	3.58%	22.55%	10.58%	4.68%	-	-
Horiz. %	293.87%	293.87%	146.94%	141.85%	115.75%	104.68%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	4.84%	6.20%	4.62%	5.56%	5.14%	3.80%	-0.91%	-
YoY %	-21.94%	34.20%	-16.91%	8.17%	35.26%	517.58%	-	-
Horiz. %	-531.87%	-681.32%	-507.69%	-610.99%	-564.84%	-417.58%	100.00%	-
ROE	21.88%	15.36%	10.77%	14.05%	16.68%	16.13%	-4.88%	-
YoY %	42.45%	42.62%	-23.35%	-15.77%	3.41%	430.53%	-	-
Horiz. %	-448.36%	-314.75%	-220.70%	-287.91%	-341.80%	-330.53%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	160.54	73.31	115.64	121.52	136.24	138.98	148.25	1.33%
YoY %	118.99%	-36.60%	-4.84%	-10.80%	-1.97%	-6.25%	-	-
Horiz. %	108.29%	49.45%	78.00%	81.97%	91.90%	93.75%	100.00%	-
EPS	7.55	4.45	5.40	6.88	7.08	5.32	-1.36	-
YoY %	69.66%	-17.59%	-21.51%	-2.82%	33.08%	491.18%	-	-
Horiz. %	-555.15%	-327.21%	-397.06%	-505.88%	-520.59%	-391.18%	100.00%	-
DPS	2.00	0.25	0.50	1.68	2.37	0.97	0.49	26.40%
YoY %	700.00%	-50.00%	-70.24%	-29.11%	144.33%	97.96%	-	-
Horiz. %	408.16%	51.02%	102.04%	342.86%	483.67%	197.96%	100.00%	-
NAPS	0.345	0.2901	0.5018	0.4895	0.4247	0.3298	0.2789	3.60%
YoY %	18.92%	-42.19%	2.51%	15.26%	28.78%	18.25%	-	-
Horiz. %	123.70%	104.02%	179.92%	175.51%	152.28%	118.25%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 311,459
RPS	143.85	65.09	51.79	52.72	47.87	44.52	45.36	21.19%
YoY %	121.00%	25.68%	-1.76%	10.13%	7.52%	-1.85%	-	-
Horiz. %	317.13%	143.50%	114.18%	116.23%	105.53%	98.15%	100.00%	-
EPS	6.76	3.96	2.42	2.98	2.49	1.70	-0.42	-
YoY %	70.71%	63.64%	-18.79%	19.68%	46.47%	504.76%	-	-
Horiz. %	-1,609.52%	-942.86%	-576.19%	-709.52%	-592.86%	-404.76%	100.00%	-
DPS	1.79	0.22	0.22	0.73	0.83	0.31	0.15	51.13%
YoY %	713.64%	0.00%	-69.86%	-12.05%	167.74%	106.67%	-	-
Horiz. %	1,193.33%	146.67%	146.67%	486.67%	553.33%	206.67%	100.00%	-
NAPS	0.3091	0.2576	0.2247	0.2123	0.1492	0.1056	0.0853	23.92%
YoY %	19.99%	14.64%	5.84%	42.29%	41.29%	23.80%	-	-
Horiz. %	362.37%	301.99%	263.42%	248.89%	174.91%	123.80%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	1.32	1.76	1.22	1.30	1.02	0.605	0.285	-
P/RPS	0.82	2.40	1.05	1.07	0.75	0.44	0.19	27.58%
YoY %	-65.83%	128.57%	-1.87%	42.67%	70.45%	131.58%	-	-
Horiz. %	431.58%	1,263.16%	552.63%	563.16%	394.74%	231.58%	100.00%	-
P/EPS	17.49	39.51	22.58	18.90	14.40	11.37	-20.94	-
YoY %	-55.73%	74.98%	19.47%	31.25%	26.65%	154.30%	-	-
Horiz. %	-83.52%	-188.68%	-107.83%	-90.26%	-68.77%	-54.30%	100.00%	-
EY	5.72	2.53	4.43	5.29	6.95	8.79	-4.78	-
YoY %	126.09%	-42.89%	-16.26%	-23.88%	-20.93%	283.89%	-	-
Horiz. %	-119.67%	-52.93%	-92.68%	-110.67%	-145.40%	-183.89%	100.00%	-
DY	1.52	0.14	0.41	1.29	2.32	1.60	1.71	-1.94%
YoY %	985.71%	-65.85%	-68.22%	-44.40%	45.00%	-6.43%	-	-
Horiz. %	88.89%	8.19%	23.98%	75.44%	135.67%	93.57%	100.00%	-
P/NAPS	3.83	6.07	2.43	2.66	2.40	1.83	1.02	24.65%
YoY %	-36.90%	149.79%	-8.65%	10.83%	31.15%	79.41%	-	-
Horiz. %	375.49%	595.10%	238.24%	260.78%	235.29%	179.41%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	17/11/22	30/11/21	24/11/20	19/11/19	23/11/18	27/11/17	24/11/16	-
Price	1.30	1.61	1.70	1.39	1.17	0.765	0.25	-
P/RPS	0.81	2.20	1.47	1.14	0.86	0.55	0.17	29.70%
YoY %	-63.18%	49.66%	28.95%	32.56%	56.36%	223.53%	-	-
Horiz. %	476.47%	1,294.12%	864.71%	670.59%	505.88%	323.53%	100.00%	-
P/EPS	17.22	36.14	31.46	20.21	16.52	14.38	-18.36	-
YoY %	-52.35%	14.88%	55.67%	22.34%	14.88%	178.32%	-	-
Horiz. %	-93.79%	-196.84%	-171.35%	-110.08%	-89.98%	-78.32%	100.00%	-
EY	5.81	2.77	3.18	4.95	6.05	6.95	-5.45	-
YoY %	109.75%	-12.89%	-35.76%	-18.18%	-12.95%	227.52%	-	-
Horiz. %	-106.61%	-50.83%	-58.35%	-90.83%	-111.01%	-127.52%	100.00%	-
DY	1.54	0.16	0.29	1.21	2.03	1.26	1.95	-3.85%
YoY %	862.50%	-44.83%	-76.03%	-40.39%	61.11%	-35.38%	-	-
Horiz. %	78.97%	8.21%	14.87%	62.05%	104.10%	64.62%	100.00%	-
P/NAPS	3.77	5.55	3.39	2.84	2.75	2.32	0.90	26.95%
YoY %	-32.07%	63.72%	19.37%	3.27%	18.53%	157.78%	-	-
Horiz. %	418.89%	616.67%	376.67%	315.56%	305.56%	257.78%	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