[KGB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.03%
YoY- 5.69%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 139,586 125,051 111,428 90,257 84,509 72,962 67,415 62.23%
PBT 9,772 9,004 9,719 8,706 8,592 6,185 7,505 19.18%
Tax -1,044 -223 -24 -4 -54 894 160 -
NP 8,728 8,781 9,695 8,702 8,538 7,079 7,665 9.01%
-
NP to SH 8,728 9,052 9,643 8,228 8,064 6,412 7,444 11.15%
-
Tax Rate 10.68% 2.48% 0.25% 0.05% 0.63% -14.45% -2.13% -
Total Cost 130,858 116,270 101,733 81,555 75,971 65,883 59,750 68.40%
-
Net Worth 51,365 61,206 48,680 38,409 43,919 31,905 30,395 41.74%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 20 20 20 1,862 1,863 1,863 1,863 -95.09%
Div Payout % 0.24% 0.23% 0.22% 22.63% 23.11% 29.07% 25.04% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 51,365 61,206 48,680 38,409 43,919 31,905 30,395 41.74%
NOSH 79,538 100,306 81,338 69,393 81,544 64,676 61,379 18.80%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.25% 7.02% 8.70% 9.64% 10.10% 9.70% 11.37% -
ROE 16.99% 14.79% 19.81% 21.42% 18.36% 20.10% 24.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 175.49 124.67 136.99 130.06 103.64 112.81 109.83 36.55%
EPS 10.97 9.02 11.86 11.86 9.89 9.91 12.13 -6.46%
DPS 0.03 0.02 0.03 2.68 2.29 2.88 3.04 -95.36%
NAPS 0.6458 0.6102 0.5985 0.5535 0.5386 0.4933 0.4952 19.30%
Adjusted Per Share Value based on latest NOSH - 69,393
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 19.44 17.41 15.52 12.57 11.77 10.16 9.39 62.22%
EPS 1.22 1.26 1.34 1.15 1.12 0.89 1.04 11.19%
DPS 0.00 0.00 0.00 0.26 0.26 0.26 0.26 -
NAPS 0.0715 0.0852 0.0678 0.0535 0.0612 0.0444 0.0423 41.76%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.45 0.40 0.82 0.35 0.33 0.73 0.72 -
P/RPS 0.26 0.32 0.60 0.27 0.32 0.65 0.66 -46.17%
P/EPS 4.10 4.43 6.92 2.95 3.34 7.36 5.94 -21.84%
EY 24.39 22.56 14.46 33.88 29.97 13.58 16.84 27.92%
DY 0.06 0.05 0.03 7.67 6.93 3.95 4.22 -94.08%
P/NAPS 0.70 0.66 1.37 0.63 0.61 1.48 1.45 -38.37%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 04/08/11 31/05/11 23/02/11 29/11/10 24/08/10 -
Price 0.46 0.44 0.41 0.41 0.68 0.70 0.38 -
P/RPS 0.26 0.35 0.30 0.32 0.66 0.62 0.35 -17.93%
P/EPS 4.19 4.88 3.46 3.46 6.88 7.06 3.13 21.39%
EY 23.86 20.51 28.92 28.92 14.54 14.16 31.92 -17.59%
DY 0.06 0.05 0.06 6.55 3.36 4.12 7.99 -96.13%
P/NAPS 0.71 0.72 0.69 0.74 1.26 1.42 0.77 -5.25%

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