[KGB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.42%
YoY- 21.3%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 71,724 58,502 54,688 63,837 59,557 51,346 35,848 58.71%
PBT 7,902 6,540 2,752 8,645 11,182 8,820 5,376 29.24%
Tax -665 -534 -260 -572 -2,620 -1,998 -1,300 -36.01%
NP 7,237 6,006 2,492 8,073 8,562 6,822 4,076 46.57%
-
NP to SH 6,244 5,162 2,492 8,013 8,562 6,822 3,524 46.37%
-
Tax Rate 8.42% 8.17% 9.45% 6.62% 23.43% 22.65% 24.18% -
Total Cost 64,486 52,496 52,196 55,764 50,994 44,524 31,772 60.23%
-
Net Worth 31,776 31,793 35,203 30,462 28,177 25,338 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 31,776 31,793 35,203 30,462 28,177 25,338 0 -
NOSH 64,415 64,203 75,060 66,122 64,999 64,971 56,114 9.62%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.09% 10.27% 4.56% 12.65% 14.38% 13.29% 11.37% -
ROE 19.65% 16.24% 7.08% 26.30% 30.39% 26.92% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 111.35 91.12 72.86 96.54 91.63 79.03 63.88 44.78%
EPS 9.69 8.04 3.32 12.21 13.17 10.50 6.28 33.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4933 0.4952 0.469 0.4607 0.4335 0.39 0.00 -
Adjusted Per Share Value based on latest NOSH - 66,059
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.19 8.31 7.77 9.07 8.46 7.30 5.09 58.77%
EPS 0.89 0.73 0.35 1.14 1.22 0.97 0.50 46.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0452 0.05 0.0433 0.04 0.036 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 - - - -
Price 0.73 0.72 0.75 0.63 0.00 0.00 0.00 -
P/RPS 0.66 0.79 1.03 0.65 0.00 0.00 0.00 -
P/EPS 7.53 8.96 22.59 5.20 0.00 0.00 0.00 -
EY 13.28 11.17 4.43 19.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.45 1.60 1.37 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 26/05/10 25/02/10 24/11/09 20/11/09 - -
Price 0.70 0.38 0.35 0.79 0.00 0.00 0.00 -
P/RPS 0.63 0.42 0.48 0.82 0.00 0.00 0.00 -
P/EPS 7.22 4.73 10.54 6.52 0.00 0.00 0.00 -
EY 13.85 21.16 9.49 15.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.77 0.75 1.71 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