[KGB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 116,198 139,586 84,509 64,131 21.88%
PBT 7,232 9,772 8,592 8,357 -4.70%
Tax -1,151 -1,044 -54 -500 32.00%
NP 6,081 8,728 8,538 7,857 -8.17%
-
NP to SH 6,081 8,728 8,064 8,043 -8.89%
-
Tax Rate 15.92% 10.68% 0.63% 5.98% -
Total Cost 110,117 130,858 75,971 56,274 25.05%
-
Net Worth 54,090 51,365 43,919 30,433 21.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 31 20 1,863 - -
Div Payout % 0.52% 0.24% 23.11% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 54,090 51,365 43,919 30,433 21.11%
NOSH 159,606 79,538 81,544 66,059 34.14%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.23% 6.25% 10.10% 12.25% -
ROE 11.24% 16.99% 18.36% 26.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 72.80 175.49 103.64 97.08 -9.14%
EPS 3.81 10.97 9.89 12.18 -32.09%
DPS 0.02 0.03 2.29 0.00 -
NAPS 0.3389 0.6458 0.5386 0.4607 -9.71%
Adjusted Per Share Value based on latest NOSH - 66,059
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 17.41 20.91 12.66 9.61 21.88%
EPS 0.91 1.31 1.21 1.20 -8.80%
DPS 0.00 0.00 0.28 0.00 -
NAPS 0.081 0.0769 0.0658 0.0456 21.08%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.53 0.45 0.33 0.63 -
P/RPS 0.73 0.26 0.32 0.65 3.94%
P/EPS 13.91 4.10 3.34 5.17 39.04%
EY 7.19 24.39 29.97 19.33 -28.06%
DY 0.04 0.06 6.93 0.00 -
P/NAPS 1.56 0.70 0.61 1.37 4.42%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/02/13 28/02/12 23/02/11 - -
Price 0.50 0.46 0.68 0.00 -
P/RPS 0.69 0.26 0.66 0.00 -
P/EPS 13.12 4.19 6.88 0.00 -
EY 7.62 23.86 14.54 0.00 -
DY 0.04 0.06 3.36 0.00 -
P/NAPS 1.48 0.71 1.26 0.00 -

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
Post a Comment