[KGB] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 8.67%
YoY- 85.91%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,269,517 1,032,255 772,230 586,222 517,714 467,070 458,959 96.68%
PBT 73,645 60,720 50,641 42,863 38,488 32,032 30,425 79.98%
Tax -15,494 -10,765 -8,874 -7,504 -5,934 -3,073 -4,637 123.01%
NP 58,151 49,955 41,767 35,359 32,554 28,959 25,788 71.70%
-
NP to SH 55,395 48,531 40,785 34,578 31,820 28,383 25,328 68.25%
-
Tax Rate 21.04% 17.73% 17.52% 17.51% 15.42% 9.59% 15.24% -
Total Cost 1,211,366 982,300 730,463 550,863 485,160 438,111 433,171 98.12%
-
Net Worth 241,577 221,837 210,198 202,097 194,959 184,826 178,659 22.21%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 16,075 12,860 12,860 8,037 8,037 1,607 3,214 191.60%
Div Payout % 29.02% 26.50% 31.53% 23.24% 25.26% 5.66% 12.69% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 241,577 221,837 210,198 202,097 194,959 184,826 178,659 22.21%
NOSH 645,246 645,246 645,246 645,246 645,246 645,246 322,623 58.53%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 4.58% 4.84% 5.41% 6.03% 6.29% 6.20% 5.62% -
ROE 22.93% 21.88% 19.40% 17.11% 16.32% 15.36% 14.18% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 197.43 160.54 120.10 91.17 80.51 73.31 142.75 24.06%
EPS 8.61 7.55 6.34 5.38 4.95 4.45 7.88 6.06%
DPS 2.50 2.00 2.00 1.25 1.25 0.25 1.00 83.89%
NAPS 0.3757 0.345 0.3269 0.3143 0.3032 0.2901 0.5557 -22.91%
Adjusted Per Share Value based on latest NOSH - 645,246
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 176.78 143.74 107.53 81.63 72.09 65.04 63.91 96.68%
EPS 7.71 6.76 5.68 4.81 4.43 3.95 3.53 68.10%
DPS 2.24 1.79 1.79 1.12 1.12 0.22 0.45 190.68%
NAPS 0.3364 0.3089 0.2927 0.2814 0.2715 0.2574 0.2488 22.20%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.37 1.32 1.19 1.37 1.72 1.76 2.15 -
P/RPS 0.69 0.82 0.99 1.50 2.14 2.40 1.51 -40.58%
P/EPS 15.90 17.49 18.76 25.48 34.76 39.51 27.29 -30.17%
EY 6.29 5.72 5.33 3.93 2.88 2.53 3.66 43.33%
DY 1.82 1.52 1.68 0.91 0.73 0.14 0.47 145.98%
P/NAPS 3.65 3.83 3.64 4.36 5.67 6.07 3.87 -3.81%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 17/11/22 15/08/22 24/05/22 25/02/22 30/11/21 24/08/21 -
Price 1.52 1.30 1.31 1.13 1.43 1.61 1.27 -
P/RPS 0.77 0.81 1.09 1.24 1.78 2.20 0.89 -9.17%
P/EPS 17.64 17.22 20.65 21.01 28.90 36.14 16.12 6.17%
EY 5.67 5.81 4.84 4.76 3.46 2.77 6.20 -5.76%
DY 1.64 1.54 1.53 1.11 0.87 0.16 0.79 62.51%
P/NAPS 4.05 3.77 4.01 3.60 4.72 5.55 2.29 46.09%

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