[KGB] QoQ Cumulative 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- 49.89%
YoY- 15.58%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 77,198 50,788 26,723 139,710 94,335 56,170 19,420 150.31%
PBT 4,750 2,809 991 9,759 6,339 4,397 802 226.29%
Tax -739 -328 -189 -1,044 -668 -237 -15 1234.39%
NP 4,011 2,481 802 8,715 5,671 4,160 787 195.27%
-
NP to SH 4,011 2,481 802 9,320 6,218 4,252 687 223.19%
-
Tax Rate 15.56% 11.68% 19.07% 10.70% 10.54% 5.39% 1.87% -
Total Cost 73,187 48,307 25,921 130,995 88,664 52,010 18,633 148.32%
-
Net Worth 51,583 53,575 51,089 53,884 51,482 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 - - 31 - - 2,425 20 -
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 51,482 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 7.78% 4.63% 1.57% 17.30% 12.08% 8.79% 1.79% -
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 81.41 64.07 33.65 167.44 111.81 69.49 27.99 103.36%
EPS 4.23 3.13 1.01 11.17 7.37 5.26 0.99 162.61%
DPS 0.00 0.00 0.04 0.00 0.00 3.00 0.03 -
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 10.75 7.07 3.72 19.45 13.14 7.82 2.70 150.57%
EPS 0.56 0.35 0.11 1.30 0.87 0.59 0.10 214.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.34 0.00 -
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 0.61 0.91 1.28 0.27 0.36 1.18 1.25 -37.93%
P/EPS 11.82 18.53 42.57 4.03 5.43 15.59 35.35 -51.72%
EY 8.46 5.40 2.35 24.82 18.43 6.41 2.83 107.10%
DY 0.00 0.00 0.09 0.00 0.00 3.66 0.09 -
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 0.69 0.95 1.49 0.27 0.39 0.59 1.47 -39.51%
P/EPS 13.24 19.49 49.50 4.12 5.97 7.79 41.41 -53.14%
EY 7.55 5.13 2.02 24.28 16.75 12.83 2.41 113.65%
DY 0.00 0.00 0.08 0.00 0.00 7.32 0.07 -
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