[KGB] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 12.42%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 102,930 101,576 106,892 139,710 125,780 112,340 77,680 20.57%
PBT 6,333 5,618 3,964 9,759 8,452 8,794 3,208 57.17%
Tax -985 -656 -756 -1,044 -890 -474 -60 542.65%
NP 5,348 4,962 3,208 8,715 7,561 8,320 3,148 42.23%
-
NP to SH 5,348 4,962 3,208 9,320 8,290 8,504 2,748 55.68%
-
Tax Rate 15.55% 11.68% 19.07% 10.70% 10.53% 5.39% 1.87% -
Total Cost 97,582 96,614 103,684 130,995 118,218 104,020 74,532 19.62%
-
Net Worth 51,583 53,575 51,089 53,884 51,481 48,380 38,409 21.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 127 - - 4,850 83 -
Div Payout % - - 3.96% - - 57.03% 3.03% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 51,583 53,575 51,089 53,884 51,481 48,380 38,409 21.66%
NOSH 94,822 79,265 79,405 83,437 84,369 80,836 69,393 23.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.20% 4.89% 3.00% 6.24% 6.01% 7.41% 4.05% -
ROE 10.37% 9.26% 6.28% 17.30% 16.10% 17.58% 7.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 108.55 128.15 134.61 167.44 149.08 138.97 111.94 -2.02%
EPS 5.64 6.26 4.04 11.17 9.83 10.52 3.96 26.50%
DPS 0.00 0.00 0.16 0.00 0.00 6.00 0.12 -
NAPS 0.544 0.6759 0.6434 0.6458 0.6102 0.5985 0.5535 -1.14%
Adjusted Per Share Value based on latest NOSH - 79,538
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.33 14.14 14.88 19.45 17.51 15.64 10.82 20.53%
EPS 0.74 0.69 0.45 1.30 1.15 1.18 0.38 55.75%
DPS 0.00 0.00 0.02 0.00 0.00 0.68 0.01 -
NAPS 0.0718 0.0746 0.0711 0.075 0.0717 0.0674 0.0535 21.60%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.50 0.58 0.43 0.45 0.40 0.82 0.35 -
P/RPS 0.46 0.45 0.32 0.27 0.27 0.59 0.31 30.00%
P/EPS 8.87 9.27 10.64 4.03 4.07 7.79 8.84 0.22%
EY 11.28 10.79 9.40 24.82 24.57 12.83 11.31 -0.17%
DY 0.00 0.00 0.37 0.00 0.00 7.32 0.34 -
P/NAPS 0.92 0.86 0.67 0.70 0.66 1.37 0.63 28.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 30/08/12 25/05/12 28/02/12 17/11/11 04/08/11 31/05/11 -
Price 0.56 0.61 0.50 0.46 0.44 0.41 0.41 -
P/RPS 0.52 0.48 0.37 0.27 0.30 0.30 0.37 25.39%
P/EPS 9.93 9.74 12.38 4.12 4.48 3.90 10.35 -2.71%
EY 10.07 10.26 8.08 24.28 22.33 25.66 9.66 2.80%
DY 0.00 0.00 0.32 0.00 0.00 14.63 0.29 -
P/NAPS 1.03 0.90 0.78 0.71 0.72 0.69 0.74 24.58%

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