[KGB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -68.9%
YoY- -29.28%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 84,509 71,724 58,502 54,688 63,837 59,557 51,346 39.27%
PBT 8,592 7,902 6,540 2,752 8,645 11,182 8,820 -1.72%
Tax -54 -665 -534 -260 -572 -2,620 -1,998 -90.93%
NP 8,538 7,237 6,006 2,492 8,073 8,562 6,822 16.08%
-
NP to SH 8,064 6,244 5,162 2,492 8,013 8,562 6,822 11.76%
-
Tax Rate 0.63% 8.42% 8.17% 9.45% 6.62% 23.43% 22.65% -
Total Cost 75,971 64,486 52,496 52,196 55,764 50,994 44,524 42.65%
-
Net Worth 37,975 31,776 31,793 35,203 30,462 28,177 25,338 30.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 37,975 31,776 31,793 35,203 30,462 28,177 25,338 30.86%
NOSH 70,508 64,415 64,203 75,060 66,122 64,999 64,971 5.58%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.10% 10.09% 10.27% 4.56% 12.65% 14.38% 13.29% -
ROE 21.23% 19.65% 16.24% 7.08% 26.30% 30.39% 26.92% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 119.86 111.35 91.12 72.86 96.54 91.63 79.03 31.90%
EPS 11.43 9.69 8.04 3.32 12.21 13.17 10.50 5.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5386 0.4933 0.4952 0.469 0.4607 0.4335 0.39 23.94%
Adjusted Per Share Value based on latest NOSH - 75,060
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.01 10.19 8.31 7.77 9.07 8.46 7.30 39.23%
EPS 1.15 0.89 0.73 0.35 1.14 1.22 0.97 11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.054 0.0451 0.0452 0.05 0.0433 0.04 0.036 30.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 - - -
Price 0.33 0.73 0.72 0.75 0.63 0.00 0.00 -
P/RPS 0.28 0.66 0.79 1.03 0.65 0.00 0.00 -
P/EPS 2.89 7.53 8.96 22.59 5.20 0.00 0.00 -
EY 34.66 13.28 11.17 4.43 19.24 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.48 1.45 1.60 1.37 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 24/08/10 26/05/10 25/02/10 24/11/09 20/11/09 -
Price 0.68 0.70 0.38 0.35 0.79 0.00 0.00 -
P/RPS 0.57 0.63 0.42 0.48 0.82 0.00 0.00 -
P/EPS 5.95 7.22 4.73 10.54 6.52 0.00 0.00 -
EY 16.82 13.85 21.16 9.49 15.34 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.42 0.77 0.75 1.71 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