[KGB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 307.78%
YoY- -41.49%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 226,012 343,344 312,193 345,940 313,924 206,449 153,329 29.48%
PBT 9,604 10,071 5,765 4,500 1,332 -1,910 6,446 30.41%
Tax -1,460 -1,244 -264 -282 -228 -679 -362 153.15%
NP 8,144 8,827 5,501 4,218 1,104 -2,589 6,084 21.43%
-
NP to SH 8,272 8,866 5,488 4,192 1,028 -2,623 6,078 22.78%
-
Tax Rate 15.20% 12.35% 4.58% 6.27% 17.12% - 5.62% -
Total Cost 217,868 334,517 306,692 341,722 312,820 209,038 147,245 29.81%
-
Net Worth 69,889 65,946 61,387 60,629 57,011 59,315 65,710 4.19%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 8,894 1,101 1,467 2,206 4,283 2,204 2,922 109.88%
Div Payout % 107.53% 12.42% 26.74% 52.63% 416.67% 0.00% 48.08% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 69,889 65,946 61,387 60,629 57,011 59,315 65,710 4.19%
NOSH 222,365 222,375 220,106 220,631 214,166 220,420 219,182 0.96%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.60% 2.57% 1.76% 1.22% 0.35% -1.25% 3.97% -
ROE 11.84% 13.44% 8.94% 6.91% 1.80% -4.42% 9.25% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 101.64 155.88 141.84 156.80 146.58 93.66 69.96 28.24%
EPS 3.72 4.00 2.49 1.90 0.48 -1.19 2.77 21.70%
DPS 4.00 0.50 0.67 1.00 2.00 1.00 1.33 108.21%
NAPS 0.3143 0.2994 0.2789 0.2748 0.2662 0.2691 0.2998 3.19%
Adjusted Per Share Value based on latest NOSH - 221,566
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 32.69 49.66 45.15 50.03 45.40 29.86 22.18 29.47%
EPS 1.20 1.28 0.79 0.61 0.15 -0.38 0.88 22.94%
DPS 1.29 0.16 0.21 0.32 0.62 0.32 0.42 111.15%
NAPS 0.1011 0.0954 0.0888 0.0877 0.0825 0.0858 0.095 4.23%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.585 0.285 0.285 0.26 0.26 0.29 0.325 -
P/RPS 0.58 0.18 0.20 0.17 0.18 0.31 0.46 16.69%
P/EPS 15.73 7.08 11.43 13.68 54.17 -24.37 11.72 21.65%
EY 6.36 14.12 8.75 7.31 1.85 -4.10 8.53 -17.76%
DY 6.84 1.75 2.34 3.85 7.69 3.45 4.10 40.61%
P/NAPS 1.86 0.95 1.02 0.95 0.98 1.08 1.08 43.63%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 22/02/17 24/11/16 25/08/16 25/05/16 26/02/16 26/11/15 -
Price 0.62 0.43 0.25 0.32 0.255 0.275 0.33 -
P/RPS 0.61 0.28 0.18 0.20 0.17 0.29 0.47 18.96%
P/EPS 16.67 10.68 10.03 16.84 53.13 -23.11 11.90 25.17%
EY 6.00 9.36 9.97 5.94 1.88 -4.33 8.40 -20.07%
DY 6.45 1.16 2.67 3.13 7.84 3.64 4.04 36.56%
P/NAPS 1.97 1.44 0.90 1.16 0.96 1.02 1.10 47.42%

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