[KGB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 76.31%
YoY- -51.86%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 321,366 246,313 174,553 146,472 113,492 146,889 90,257 23.54%
PBT 12,139 -3,827 4,913 3,024 7,238 9,961 8,706 5.69%
Tax -1,552 -498 253 -161 -1,148 -1,218 -4 169.82%
NP 10,587 -4,325 5,166 2,863 6,090 8,743 8,702 3.31%
-
NP to SH 10,677 -4,369 5,200 2,932 6,090 8,743 8,228 4.43%
-
Tax Rate 12.79% - -5.15% 5.32% 15.86% 12.23% 0.05% -
Total Cost 310,779 250,638 169,387 143,609 107,402 138,146 81,555 24.95%
-
Net Worth 69,889 57,011 62,118 55,740 54,511 51,089 38,409 10.48%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 2,223 1,070 2,166 806 3,180 31 1,862 2.99%
Div Payout % 20.83% 0.00% 41.67% 27.50% 52.22% 0.36% 22.63% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 69,889 57,011 62,118 55,740 54,511 51,089 38,409 10.48%
NOSH 222,365 214,166 216,666 161,240 159,019 79,405 69,393 21.39%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.29% -1.76% 2.96% 1.95% 5.37% 5.95% 9.64% -
ROE 15.28% -7.66% 8.37% 5.26% 11.17% 17.11% 21.42% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 144.52 115.01 80.56 90.84 71.37 184.98 130.06 1.77%
EPS 4.80 -2.04 2.40 1.82 3.83 11.01 11.86 -13.98%
DPS 1.00 0.50 1.00 0.50 2.00 0.04 2.68 -15.13%
NAPS 0.3143 0.2662 0.2867 0.3457 0.3428 0.6434 0.5535 -8.99%
Adjusted Per Share Value based on latest NOSH - 161,240
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 44.78 34.33 24.33 20.41 15.82 20.47 12.58 23.54%
EPS 1.49 -0.61 0.72 0.41 0.85 1.22 1.15 4.40%
DPS 0.31 0.15 0.30 0.11 0.44 0.00 0.26 2.97%
NAPS 0.0974 0.0794 0.0866 0.0777 0.076 0.0712 0.0535 10.49%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.585 0.26 0.355 0.56 0.485 0.43 0.35 -
P/RPS 0.40 0.23 0.44 0.62 0.68 0.23 0.27 6.76%
P/EPS 12.18 -12.75 14.79 30.80 12.66 3.91 2.95 26.63%
EY 8.21 -7.85 6.76 3.25 7.90 25.61 33.88 -21.02%
DY 1.71 1.92 2.82 0.89 4.12 0.09 7.67 -22.11%
P/NAPS 1.86 0.98 1.24 1.62 1.41 0.67 0.63 19.75%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 25/05/16 28/05/15 28/05/14 30/05/13 25/05/12 31/05/11 -
Price 0.62 0.255 0.38 0.61 0.52 0.50 0.41 -
P/RPS 0.43 0.22 0.47 0.67 0.73 0.27 0.32 5.04%
P/EPS 12.91 -12.50 15.83 33.55 13.58 4.54 3.46 24.51%
EY 7.74 -8.00 6.32 2.98 7.36 22.02 28.92 -19.70%
DY 1.61 1.96 2.63 0.82 3.85 0.08 6.55 -20.83%
P/NAPS 1.97 0.96 1.33 1.76 1.52 0.78 0.74 17.70%

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