[KGB] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.35%
YoY- -30.19%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 36,750 19,420 30,716 24,542 15,579 13,672 19,169 54.50%
PBT 3,595 802 2,665 2,657 2,582 688 258 481.85%
Tax -222 -15 445 -232 -202 -65 1,393 -
NP 3,373 787 3,110 2,425 2,380 623 1,651 61.21%
-
NP to SH 3,465 687 3,381 2,102 1,958 623 1,729 59.15%
-
Tax Rate 6.18% 1.87% -16.70% 8.73% 7.82% 9.45% -539.92% -
Total Cost 33,377 18,633 27,606 22,117 13,199 13,049 17,518 53.87%
-
Net Worth 48,680 38,409 43,919 31,905 30,395 35,203 30,433 36.89%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,440 20 - - - - - -
Div Payout % 70.42% 3.03% - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 48,680 38,409 43,919 31,905 30,395 35,203 30,433 36.89%
NOSH 81,338 69,393 81,544 64,676 61,379 75,060 66,059 14.92%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.18% 4.05% 10.13% 9.88% 15.28% 4.56% 8.61% -
ROE 7.12% 1.79% 7.70% 6.59% 6.44% 1.77% 5.68% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 45.18 27.99 37.67 37.95 25.38 18.21 29.02 34.43%
EPS 4.26 0.99 4.16 3.25 3.19 0.83 2.50 42.80%
DPS 3.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5985 0.5535 0.5386 0.4933 0.4952 0.469 0.4607 19.11%
Adjusted Per Share Value based on latest NOSH - 64,676
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.32 2.81 4.44 3.55 2.25 1.98 2.77 54.69%
EPS 0.50 0.10 0.49 0.30 0.28 0.09 0.25 58.94%
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0556 0.0635 0.0461 0.044 0.0509 0.044 36.91%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.82 0.35 0.33 0.73 0.72 0.75 0.63 -
P/RPS 1.81 1.25 0.88 1.92 2.84 4.12 2.17 -11.42%
P/EPS 19.25 35.35 7.96 22.46 22.57 90.36 24.07 -13.87%
EY 5.20 2.83 12.56 4.45 4.43 1.11 4.15 16.27%
DY 3.66 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.63 0.61 1.48 1.45 1.60 1.37 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 04/08/11 31/05/11 23/02/11 29/11/10 24/08/10 26/05/10 25/02/10 -
Price 0.41 0.41 0.68 0.70 0.38 0.35 0.79 -
P/RPS 0.91 1.47 1.81 1.84 1.50 1.92 2.72 -51.90%
P/EPS 9.62 41.41 16.40 21.54 11.91 42.17 30.18 -53.43%
EY 10.39 2.41 6.10 4.64 8.39 2.37 3.31 114.83%
DY 7.32 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 1.26 1.42 0.77 0.75 1.71 -45.48%

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