[KGB] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
15-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 163.32%
YoY- 69.52%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 308,925 1,269,517 852,119 485,725 173,328 517,714 337,578 -5.74%
PBT 21,017 73,645 47,466 28,617 11,113 38,488 25,234 -11.48%
Tax -4,401 -15,494 -8,685 -6,171 -2,599 -5,934 -3,854 9.26%
NP 16,616 58,151 38,781 22,446 8,514 32,554 21,380 -15.48%
-
NP to SH 16,188 55,395 37,567 21,861 8,302 31,820 20,856 -15.55%
-
Tax Rate 20.94% 21.04% 18.30% 21.56% 23.39% 15.42% 15.27% -
Total Cost 292,309 1,211,366 813,338 463,279 164,814 485,160 316,198 -5.10%
-
Net Worth 261,060 241,577 221,837 210,198 202,097 194,959 184,826 25.91%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 16,075 6,430 6,430 - 9,645 3,185 -
Div Payout % - 29.02% 17.12% 29.41% - 30.31% 15.27% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 261,060 241,577 221,837 210,198 202,097 194,959 184,826 25.91%
NOSH 645,246 645,246 645,246 645,246 645,246 645,246 645,246 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.38% 4.58% 4.55% 4.62% 4.91% 6.29% 6.33% -
ROE 6.20% 22.93% 16.93% 10.40% 4.11% 16.32% 11.28% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 48.04 197.43 132.52 75.54 26.96 80.51 52.99 -6.33%
EPS 2.52 8.61 5.84 3.40 1.29 6.60 4.32 -30.20%
DPS 0.00 2.50 1.00 1.00 0.00 1.50 0.50 -
NAPS 0.406 0.3757 0.345 0.3269 0.3143 0.3032 0.2901 25.14%
Adjusted Per Share Value based on latest NOSH - 645,246
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 43.89 180.37 121.07 69.01 24.63 73.56 47.96 -5.74%
EPS 2.30 7.87 5.34 3.11 1.18 4.52 2.96 -15.49%
DPS 0.00 2.28 0.91 0.91 0.00 1.37 0.45 -
NAPS 0.3709 0.3432 0.3152 0.2986 0.2871 0.277 0.2626 25.91%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.47 1.37 1.32 1.19 1.37 1.72 1.76 -
P/RPS 3.06 0.69 1.00 1.58 5.08 2.14 3.32 -5.29%
P/EPS 58.39 15.90 22.59 35.00 106.11 34.76 53.76 5.66%
EY 1.71 6.29 4.43 2.86 0.94 2.88 1.86 -5.45%
DY 0.00 1.82 0.76 0.84 0.00 0.87 0.28 -
P/NAPS 3.62 3.65 3.83 3.64 4.36 5.67 6.07 -29.17%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 27/02/23 17/11/22 15/08/22 24/05/22 25/02/22 30/11/21 -
Price 1.34 1.52 1.30 1.31 1.13 1.43 1.61 -
P/RPS 2.79 0.77 0.98 1.73 4.19 1.78 3.04 -5.56%
P/EPS 53.23 17.64 22.25 38.53 87.52 28.90 49.18 5.42%
EY 1.88 5.67 4.49 2.60 1.14 3.46 2.03 -4.99%
DY 0.00 1.64 0.77 0.76 0.00 1.05 0.31 -
P/NAPS 3.30 4.05 3.77 4.01 3.60 4.72 5.55 -29.31%

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