[KGB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.52%
YoY- 47.87%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 58,502 54,688 63,837 59,557 51,346 35,848 60,058 -1.73%
PBT 6,540 2,752 8,645 11,182 8,820 5,376 7,060 -4.98%
Tax -534 -260 -572 -2,620 -1,998 -1,300 -454 11.46%
NP 6,006 2,492 8,073 8,562 6,822 4,076 6,606 -6.16%
-
NP to SH 5,162 2,492 8,013 8,562 6,822 3,524 6,606 -15.20%
-
Tax Rate 8.17% 9.45% 6.62% 23.43% 22.65% 24.18% 6.43% -
Total Cost 52,496 52,196 55,764 50,994 44,524 31,772 53,452 -1.19%
-
Net Worth 31,793 35,203 30,462 28,177 25,338 0 21,625 29.38%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 31,793 35,203 30,462 28,177 25,338 0 21,625 29.38%
NOSH 64,203 75,060 66,122 64,999 64,971 56,114 65,019 -0.84%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.27% 4.56% 12.65% 14.38% 13.29% 11.37% 11.00% -
ROE 16.24% 7.08% 26.30% 30.39% 26.92% 0.00% 30.55% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 91.12 72.86 96.54 91.63 79.03 63.88 92.37 -0.90%
EPS 8.04 3.32 12.21 13.17 10.50 6.28 10.16 -14.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4952 0.469 0.4607 0.4335 0.39 0.00 0.3326 30.48%
Adjusted Per Share Value based on latest NOSH - 65,032
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.15 7.62 8.89 8.29 7.15 4.99 8.36 -1.68%
EPS 0.72 0.35 1.12 1.19 0.95 0.49 0.92 -15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.049 0.0424 0.0392 0.0353 0.00 0.0301 29.47%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 - - - - -
Price 0.72 0.75 0.63 0.00 0.00 0.00 0.00 -
P/RPS 0.79 1.03 0.65 0.00 0.00 0.00 0.00 -
P/EPS 8.96 22.59 5.20 0.00 0.00 0.00 0.00 -
EY 11.17 4.43 19.24 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.60 1.37 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 25/02/10 24/11/09 20/11/09 - - -
Price 0.38 0.35 0.79 0.00 0.00 0.00 0.00 -
P/RPS 0.42 0.48 0.82 0.00 0.00 0.00 0.00 -
P/EPS 4.73 10.54 6.52 0.00 0.00 0.00 0.00 -
EY 21.16 9.49 15.34 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 1.71 0.00 0.00 0.00 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