[KGB] QoQ TTM 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- 34.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 67,415 68,841 64,131 61,003 52,789 52,111 22.88%
PBT 7,505 7,701 8,357 10,230 7,610 6,981 5.96%
Tax 160 -240 -500 -1,761 -1,207 -506 -
NP 7,665 7,461 7,857 8,469 6,403 6,475 14.45%
-
NP to SH 7,444 7,785 8,043 8,577 6,388 6,337 13.75%
-
Tax Rate -2.13% 3.12% 5.98% 17.21% 15.86% 7.25% -
Total Cost 59,750 61,380 56,274 52,534 46,386 45,636 24.07%
-
Net Worth 30,395 35,203 30,433 28,191 25,332 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,863 22 - - - - -
Div Payout % 25.04% 0.29% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 30,395 35,203 30,433 28,191 25,332 0 -
NOSH 61,379 75,060 66,059 65,032 64,955 56,114 7.44%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.37% 10.84% 12.25% 13.88% 12.13% 12.43% -
ROE 24.49% 22.11% 26.43% 30.42% 25.22% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 109.83 91.71 97.08 93.80 81.27 92.87 14.36%
EPS 12.13 10.37 12.18 13.19 9.83 11.29 5.91%
DPS 3.04 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.4952 0.469 0.4607 0.4335 0.39 0.00 -
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 CAGR
RPS 9.39 9.59 8.93 8.49 7.35 7.26 22.86%
EPS 1.04 1.08 1.12 1.19 0.89 0.88 14.30%
DPS 0.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.049 0.0424 0.0393 0.0353 0.00 -
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 CAGR
Date 30/06/10 31/03/10 31/12/09 - - - -
Price 0.72 0.75 0.63 0.00 0.00 0.00 -
P/RPS 0.66 0.82 0.65 0.00 0.00 0.00 -
P/EPS 5.94 7.23 5.17 0.00 0.00 0.00 -
EY 16.84 13.83 19.33 0.00 0.00 0.00 -
DY 4.22 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.60 1.37 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 CAGR
Date 24/08/10 26/05/10 - - - - -
Price 0.38 0.35 0.00 0.00 0.00 0.00 -
P/RPS 0.35 0.38 0.00 0.00 0.00 0.00 -
P/EPS 3.13 3.37 0.00 0.00 0.00 0.00 -
EY 31.92 29.63 0.00 0.00 0.00 0.00 -
DY 7.99 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 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