[KGB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -46.65%
YoY- 1.12%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 117,416 89,072 94,142 96,068 116,198 102,930 101,576 10.11%
PBT 1,649 2,085 3,166 3,988 7,232 6,333 5,618 -55.73%
Tax -38 29 -38 -744 -1,151 -985 -656 -84.95%
NP 1,611 2,114 3,128 3,244 6,081 5,348 4,962 -52.66%
-
NP to SH 1,663 2,166 3,128 3,244 6,081 5,348 4,962 -51.65%
-
Tax Rate 2.30% -1.39% 1.20% 18.66% 15.92% 15.55% 11.68% -
Total Cost 115,805 86,957 91,014 92,824 110,117 97,582 96,614 12.80%
-
Net Worth 55,624 54,659 56,176 54,511 37,506 51,583 53,575 2.52%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,307 43 63 127 44 - - -
Div Payout % 198.86% 2.02% 2.04% 3.92% 0.73% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 55,624 54,659 56,176 54,511 37,506 51,583 53,575 2.52%
NOSH 165,353 164,141 159,591 159,019 111,197 94,822 79,265 63.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.37% 2.37% 3.32% 3.38% 5.23% 5.20% 4.89% -
ROE 2.99% 3.96% 5.57% 5.95% 16.21% 10.37% 9.26% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 71.01 54.27 58.99 60.41 104.50 108.55 128.15 -32.46%
EPS 1.04 1.32 1.96 2.04 3.82 5.64 6.26 -69.68%
DPS 2.00 0.03 0.04 0.08 0.04 0.00 0.00 -
NAPS 0.3364 0.333 0.352 0.3428 0.3373 0.544 0.6759 -37.11%
Adjusted Per Share Value based on latest NOSH - 159,019
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.35 12.40 13.11 13.38 16.18 14.33 14.14 10.13%
EPS 0.23 0.30 0.44 0.45 0.85 0.74 0.69 -51.82%
DPS 0.46 0.01 0.01 0.02 0.01 0.00 0.00 -
NAPS 0.0775 0.0761 0.0782 0.0759 0.0522 0.0718 0.0746 2.56%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.43 0.45 0.51 0.485 0.53 0.50 0.58 -
P/RPS 0.61 0.83 0.86 0.80 0.51 0.46 0.45 22.41%
P/EPS 42.76 34.09 26.02 23.77 9.69 8.87 9.27 176.33%
EY 2.34 2.93 3.84 4.21 10.32 11.28 10.79 -63.80%
DY 4.65 0.06 0.08 0.16 0.08 0.00 0.00 -
P/NAPS 1.28 1.35 1.45 1.41 1.57 0.92 0.86 30.26%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 28/08/13 30/05/13 27/02/13 28/11/12 30/08/12 -
Price 0.445 0.495 0.43 0.52 0.50 0.56 0.61 -
P/RPS 0.63 0.91 0.73 0.86 0.48 0.52 0.48 19.81%
P/EPS 44.25 37.50 21.94 25.49 9.14 9.93 9.74 173.55%
EY 2.26 2.67 4.56 3.92 10.94 10.07 10.26 -63.42%
DY 4.49 0.05 0.09 0.15 0.08 0.00 0.00 -
P/NAPS 1.32 1.49 1.22 1.52 1.48 1.03 0.90 28.99%

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