KELINGTON GROUP BERHAD

KLSE (MYR): KGB (0151)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

3.49

Today's Change

-0.01 (0.29%)

Day's Change

3.45 - 3.54

Trading Volume

1,901,100

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,290,393 1,446,052 1,613,919 1,269,517 517,714 389,814 379,861 349,198 317,420 343,344 206,449 189,656 26.84%
PBT 147,172 157,275 133,003 73,645 38,488 20,061 31,365 24,459 16,943 10,071 -1,910 5,499 42.44%
Tax -31,964 -34,665 -27,870 -15,494 -5,934 -2,843 -7,818 -6,295 -4,857 -1,244 -679 -376 61.30%
NP 115,208 122,610 105,133 58,151 32,554 17,218 23,547 18,164 12,086 8,827 -2,589 5,123 39.86%
-
NP to SH 112,542 120,138 102,651 55,395 31,820 17,110 23,987 18,458 12,258 8,866 -2,623 5,175 39.33%
-
Tax Rate 21.72% 22.04% 20.95% 21.04% 15.42% 14.17% 24.93% 25.74% 28.67% 12.35% - 6.84% -
Total Cost 1,175,185 1,323,442 1,508,786 1,211,366 485,160 372,596 356,314 331,034 305,334 334,517 209,038 184,533 26.27%
-
Net Worth 423,006 423,006 337,415 241,577 194,959 164,454 154,797 116,492 80,120 65,946 59,315 71,252 18.84%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 54,476 56,126 25,791 16,075 9,645 1,577 3,103 6,553 2,298 1,101 2,204 965 44.02%
Div Payout % 48.40% 46.72% 25.13% 29.02% 30.31% 9.22% 12.94% 35.50% 18.75% 12.42% 0.00% 18.66% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 423,006 423,006 337,415 241,577 194,959 164,454 154,797 116,492 80,120 65,946 59,315 71,252 18.84%
NOSH 690,607 690,607 647,036 645,246 645,246 322,623 311,459 266,833 229,834 222,375 220,420 193,097 14.37%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 8.93% 8.48% 6.51% 4.58% 6.29% 4.42% 6.20% 5.20% 3.81% 2.57% -1.25% 2.70% -
ROE 26.61% 28.40% 30.42% 22.93% 16.32% 10.40% 15.50% 15.84% 15.30% 13.44% -4.42% 7.26% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 189.50 212.36 250.30 197.43 80.51 123.54 122.40 133.21 138.11 155.88 93.66 98.22 10.94%
EPS 16.88 17.64 15.94 8.61 6.60 5.42 8.02 7.45 5.38 4.00 -1.19 2.68 21.89%
DPS 8.00 8.24 4.00 2.50 1.50 0.50 1.00 2.50 1.00 0.50 1.00 0.50 25.97%
NAPS 0.6212 0.6212 0.5233 0.3757 0.3032 0.5212 0.4988 0.4444 0.3486 0.2994 0.2691 0.369 3.95%
Adjusted Per Share Value based on latest NOSH - 690,607
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 184.07 206.28 230.22 181.09 73.85 55.61 54.19 49.81 45.28 48.98 29.45 27.05 26.84%
EPS 16.05 17.14 14.64 7.90 4.54 2.44 3.42 2.63 1.75 1.26 -0.37 0.74 39.29%
DPS 7.77 8.01 3.68 2.29 1.38 0.23 0.44 0.93 0.33 0.16 0.31 0.14 43.76%
NAPS 0.6034 0.6034 0.4813 0.3446 0.2781 0.2346 0.2208 0.1662 0.1143 0.0941 0.0846 0.1016 18.85%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/24 30/09/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.06 3.06 2.17 1.37 1.72 1.69 1.26 1.12 0.83 0.285 0.29 0.34 -
P/RPS 1.61 1.44 0.87 0.69 2.14 1.37 1.03 0.84 0.60 0.18 0.31 0.35 10.64%
P/EPS 18.51 17.34 13.63 15.90 34.76 31.17 16.30 15.91 15.56 7.08 -24.37 12.69 0.79%
EY 5.40 5.77 7.34 6.29 2.88 3.21 6.13 6.29 6.43 14.12 -4.10 7.88 -0.78%
DY 2.61 2.69 1.84 1.82 0.87 0.30 0.79 2.23 1.20 1.75 3.45 1.47 2.52%
P/NAPS 4.93 4.93 4.15 3.65 5.67 3.24 2.53 2.52 2.38 0.95 1.08 0.92 18.20%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 12/11/24 12/11/24 28/02/24 27/02/23 25/02/22 26/02/21 26/02/20 26/02/19 26/02/18 22/02/17 26/02/16 27/02/15 -
Price 2.93 2.93 2.41 1.52 1.43 2.36 1.26 1.28 0.865 0.43 0.275 0.405 -
P/RPS 1.55 1.38 0.96 0.77 1.78 1.91 1.03 0.96 0.63 0.28 0.29 0.41 9.90%
P/EPS 17.73 16.61 15.14 17.64 28.90 43.52 16.30 18.18 16.22 10.68 -23.11 15.11 0.02%
EY 5.64 6.02 6.61 5.67 3.46 2.30 6.13 5.50 6.17 9.36 -4.33 6.62 -0.01%
DY 2.73 2.81 1.66 1.64 1.05 0.21 0.79 1.95 1.16 1.16 3.64 1.23 3.38%
P/NAPS 4.72 4.72 4.61 4.05 4.72 4.53 2.53 2.88 2.48 1.44 1.02 1.10 17.24%

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
20 people like this. Showing 50 of 6,423 comments

pang72

Buy buy buy buy epf and Aberdeen :)

1 week ago

pang72

Never ending buy like falling in love into KGB

1 week ago

supertrader1

possible bonus issue?

1 week ago

ValueInvestor888

kgb wb is about 20sen discount....

kgb brings life to others like YTL and YLTP...

1 week ago

troy88

KGB was grossly oversold the past few months when bursa tech crashed. Great results should reverse it back to uptrend again..

1 week ago

UnicornP

RM6?

1 week ago

VincentTang

Next KGB will be FPHB. Don't miss FPHB.

1 week ago

genchwan2

CB cannot move

1 week ago

ValueInvestor888

kgb wb limit up

1 week ago

dawchok

KGB WB has touched limit up

1 week ago

pang72

Shit! W $1.98 limit up

1 week ago

genchwan2

not sure these people know how these warrants work or not. Selling the warrants so cheap.

1 week ago

pang72

That why warrant limit up to 1.98...

1 week ago

pang72

Tmr another great show...

1 week ago

pang72

$3.71 is target to hoot.... for tomorrow

1 week ago

pang72

3.48 buy queue 1089000 shares...

Amazing!!

1 week ago

pang72

W will up 60c refer to 1.98 closing price today for linit up tomorrow..

1 week ago

dawchok

Convert to mother to earn a bit extra if you plan to sell in 2-3 weeks time.

1 week ago

probability

VSTECS EPS just released 5.5 cents!
Amazing results! Quarter to Quarter shot up 28%! Better than KGB

For Q3 FY2024, the revenue increased by 30.2% to RM841.8 million from RM646.4 million last year attributed to recovery in both consumer and enterprise product and new product launching. Accordingly, gross profit (GP) increased by 28.6% to RM48.9 million from RM38.1 million last year.

1 week ago

bryan1704

VSTECS YTD net margins barely 2% of Revenue, quite laughable compared to KGB

1 week ago

HuatRex1314

I have ignored that posting for just comparing QoQ with kgb. Even ROE kgb is much higher than vstec. Anyhow is ok as both QR are good

1 week ago

bryan1704

precisely right!

1 week ago

probability

dont forget KGB's warrants will dilute the outstanding shares by almost 1/3 by 2026

1 week ago

probability

KGB is good but perhaps VSTECS is way better...it only needs a small margin expansion to cause significant impact on its bottom line

1 week ago

gohkimhock

If I had to bet RM840 just to win RM19, I'd pass. I'd rather go for KGB with a better chance of winning big – plus, their winning margin could keep growing because of their moat. VSTECS is just a distributor only, and a bad one - with just a 2% margin.

KGB is the better choice.

1 week ago

darkjj

https://theedgemalaysia.com/node/733824

According to one analyst who attended the briefing, Kelington’s tender book jumped by RM1 billion after bidding for an ultra high purity (UHP) gas job for Taiwan Semiconductor Manufacturing Company Ltd’s plant in Germany.

Kelington's order book reached RM1.45 billion at end-September, from RM1.29 billion in June, while its tender book surged to an-all time high of RM2.62 billion.

1 week ago

probability

talking about MOAT

https://theedgemalaysia.com/node/662007

“Our network and channels have been built over three decades and it will be very tough for any new entrants to come in over the short term. Our profits have almost doubled over the last three years and we believe the best is yet to come,” he says.

1 week ago

titan3322

Cabut d ! Let others make some 😄

1 week ago

multi-bagger

I hold both KGB and VSTECS, I see no need to favor one over the other. Both have good growth prospects

1 week ago

HuatRex1314

If so good, why need to come and promote at kgb forum?

1 week ago

probability

to learn which is better

1 week ago

UnicornP

Is KGB the only listed company in Mas that can build a semiconductor plant?

1 week ago

pang72

Lovely correction finishes will test $3.71 year high

1 week ago

pang72

Wait for more IB rerating report out...

1 week ago

pang72

after the good briefing yesterday:)

1 week ago

pang72

According to one analyst who attended the briefing, Kelington’s tender book jumped by RM1 billion after bidding for an ultra high purity (UHP) gas job for Taiwan Semiconductor Manufacturing Company Ltd’s plant in Germany.

1 week ago

pang72

Going to catch up FRONTKEN which supported tsmc...

1 week ago

pang72

FRONTKN $4.05
Kgb $3.35...

Slowly catch up

1 week ago

pang72

Touch $3.71, all regret of not sialang KGB!

1 week ago

pang72

3.42 rebound..
10am get into green, OK...

1 week ago

pang72

Beside FRONTKEN, another potential benefit from tsmc is kgb

1 week ago

Ravi Kumar

Sabar2

1 week ago

bryan1704

RHB just re-rated KBG upwards. TP now RM4.12 from RM3.90

1 week ago

gohkimhock

stay with KGB. Together we will charge into 2025 for better future earnings.

1 week ago

pang72

Wow! Great $4.12 new higher target

1 week ago

genchwan2

😚

6 days ago

genchwan2

🤤😝

1 day ago

genchwan2

CB CANNOT MOVE

1 day ago

genchwan2

ok..CB start moving liao

1 day ago

dawchok

Need to consider time factor of WB. Converted all WB to the ordinary shares.

5 hours ago

Post a Comment