[KGB] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 38.37%
YoY- 218.62%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 15,579 13,672 19,169 18,995 17,005 8,962 16,041 -1.93%
PBT 2,582 688 258 3,977 2,778 1,344 2,131 13.69%
Tax -202 -65 1,393 -966 -602 -325 132 -
NP 2,380 623 1,651 3,011 2,176 1,019 2,263 3.42%
-
NP to SH 1,958 623 1,729 3,011 2,176 881 2,263 -9.22%
-
Tax Rate 7.82% 9.45% -539.92% 24.29% 21.67% 24.18% -6.19% -
Total Cost 13,199 13,049 17,518 15,984 14,829 7,943 13,778 -2.82%
-
Net Worth 30,395 35,203 30,433 28,191 25,332 0 21,628 25.54%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 30,395 35,203 30,433 28,191 25,332 0 21,628 25.54%
NOSH 61,379 75,060 66,059 65,032 64,955 56,114 65,028 -3.78%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.28% 4.56% 8.61% 15.85% 12.80% 11.37% 14.11% -
ROE 6.44% 1.77% 5.68% 10.68% 8.59% 0.00% 10.46% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 25.38 18.21 29.02 29.21 26.18 15.97 24.67 1.91%
EPS 3.19 0.83 2.50 4.63 3.35 1.57 3.48 -5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4952 0.469 0.4607 0.4335 0.39 0.00 0.3326 30.48%
Adjusted Per Share Value based on latest NOSH - 65,032
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.17 1.90 2.67 2.65 2.37 1.25 2.23 -1.80%
EPS 0.27 0.09 0.24 0.42 0.30 0.12 0.32 -10.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.049 0.0424 0.0393 0.0353 0.00 0.0301 25.54%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 - - - - -
Price 0.72 0.75 0.63 0.00 0.00 0.00 0.00 -
P/RPS 2.84 4.12 2.17 0.00 0.00 0.00 0.00 -
P/EPS 22.57 90.36 24.07 0.00 0.00 0.00 0.00 -
EY 4.43 1.11 4.15 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.60 1.37 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 26/05/10 25/02/10 24/11/09 20/11/09 - - -
Price 0.38 0.35 0.79 0.00 0.00 0.00 0.00 -
P/RPS 1.50 1.92 2.72 0.00 0.00 0.00 0.00 -
P/EPS 11.91 42.17 30.18 0.00 0.00 0.00 0.00 -
EY 8.39 2.37 3.31 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 1.71 0.00 0.00 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