[KGB] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 8.67%
YoY- 22.26%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 324,128 338,924 379,861 358,025 342,970 305,628 349,198 -4.84%
PBT 12,200 19,608 31,365 28,272 27,320 26,016 24,459 -37.13%
Tax -2,874 -3,516 -7,818 -6,929 -7,738 -6,904 -6,295 -40.73%
NP 9,326 16,092 23,547 21,342 19,582 19,112 18,164 -35.90%
-
NP to SH 9,356 16,220 23,987 21,606 19,882 19,372 18,458 -36.45%
-
Tax Rate 23.56% 17.93% 24.93% 24.51% 28.32% 26.54% 25.74% -
Total Cost 314,802 322,832 356,314 336,682 323,388 286,516 331,034 -3.29%
-
Net Worth 158,802 158,614 154,797 152,377 141,714 129,876 116,492 22.96%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 3,103 4,150 5,950 8,964 6,553 -
Div Payout % - - 12.94% 19.21% 29.93% 46.28% 35.50% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 158,802 158,614 154,797 152,377 141,714 129,876 116,492 22.96%
NOSH 322,396 311,459 311,459 311,459 307,905 290,840 266,833 13.45%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.88% 4.75% 6.20% 5.96% 5.71% 6.25% 5.20% -
ROE 5.89% 10.23% 15.50% 14.18% 14.03% 14.92% 15.84% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 101.38 109.21 122.40 115.01 115.27 109.10 133.21 -16.65%
EPS 2.96 5.20 8.02 7.20 6.66 6.92 7.45 -45.98%
DPS 0.00 0.00 1.00 1.33 2.00 3.20 2.50 -
NAPS 0.4967 0.5111 0.4988 0.4895 0.4763 0.4636 0.4444 7.70%
Adjusted Per Share Value based on latest NOSH - 311,459
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 45.13 47.19 52.90 49.85 47.76 42.56 48.63 -4.86%
EPS 1.30 2.26 3.34 3.01 2.77 2.70 2.57 -36.54%
DPS 0.00 0.00 0.43 0.58 0.83 1.25 0.91 -
NAPS 0.2211 0.2209 0.2156 0.2122 0.1973 0.1809 0.1622 22.96%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.01 0.90 1.26 1.30 1.25 1.25 1.12 -
P/RPS 1.00 0.82 1.03 1.13 1.08 1.15 0.84 12.33%
P/EPS 34.51 17.22 16.30 18.73 18.71 18.08 15.91 67.64%
EY 2.90 5.81 6.13 5.34 5.35 5.53 6.29 -40.34%
DY 0.00 0.00 0.79 1.03 1.60 2.56 2.23 -
P/NAPS 2.03 1.76 2.53 2.66 2.62 2.70 2.52 -13.43%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 29/05/20 26/02/20 19/11/19 22/08/19 23/05/19 26/02/19 -
Price 1.10 1.08 1.26 1.39 1.27 1.24 1.28 -
P/RPS 1.09 0.99 1.03 1.21 1.10 1.14 0.96 8.84%
P/EPS 37.59 20.66 16.30 20.03 19.01 17.93 18.18 62.37%
EY 2.66 4.84 6.13 4.99 5.26 5.58 5.50 -38.41%
DY 0.00 0.00 0.79 0.96 1.57 2.58 1.95 -
P/NAPS 2.21 2.11 2.53 2.84 2.67 2.67 2.88 -16.19%

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