[KGB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock

[KGB] KELINGTON GROUP BERHAD

Announcement Date

26-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- -13.89%

YoY- -11.71%

Quarter Report

KGB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	351,554	252,250	345,940	158,218	194,000	94,142	101,576	22.97%
YoY %	39.37%	-27.08%	118.65%	-18.44%	106.07%	-7.32%	-	-
Horiz. %	346.10%	248.34%	340.57%	155.76%	190.99%	92.68%	100.00%	-
PBT	23,322	10,114	4,500	7,282	8,608	3,166	5,618	26.76%
YoY %	130.59%	124.76%	-38.20%	-15.40%	171.89%	-43.65%	-	-
Horiz. %	415.13%	180.03%	80.10%	129.62%	153.22%	56.35%	100.00%	-
Tax	-6,260	-1,412	-282	-118	-552	-38	-656	45.61%
YoY %	-343.34%	-400.71%	-138.98%	78.62%	-1,352.63%	94.21%	-	-
Horiz. %	954.27%	215.24%	42.99%	17.99%	84.15%	5.79%	100.00%	-
NP	17,062	8,702	4,218	7,164	8,056	3,128	4,962	22.84%
YoY %	96.07%	106.31%	-41.12%	-11.07%	157.54%	-36.96%	-	-
Horiz. %	343.85%	175.37%	85.01%	144.38%	162.35%	63.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,218	8,808	4,192	7,164	8,114	3,128	4,962	23.03%
YoY %	95.48%	110.11%	-41.49%	-11.71%	159.40%	-36.96%	-	-
Horiz. %	347.00%	177.51%	84.48%	144.38%	163.52%	63.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.84%	13.96%	6.27%	1.62%	6.41%	1.20%	11.68%	-
YoY %	92.26%	122.65%	287.04%	-74.73%	434.17%	-89.73%	-	-
Horiz. %	229.79%	119.52%	53.68%	13.87%	54.88%	10.27%	100.00%	-
Total Cost	334,492	243,548	341,722	151,054	185,944	91,014	96,614	22.98%
YoY %	37.34%	-28.73%	126.23%	-18.76%	104.30%	-5.80%	-	-
Horiz. %	346.21%	252.08%	353.70%	156.35%	192.46%	94.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,045	73,901	60,629	65,742	44,002	56,176	53,575	11.14%
YoY %	36.73%	21.89%	-7.78%	49.41%	-21.67%	4.85%	-	-
Horiz. %	188.60%	137.94%	113.17%	122.71%	82.13%	104.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	7,363	4,567	2,206	4,368	1,642	63	-	-
YoY %	61.22%	107.03%	-49.50%	166.02%	2,506.35%	0.00%	-	-
Horiz. %	11,687.30%	7,249.21%	3,501.59%	6,933.33%	2,606.35%	100.00%	-	-
Div Payout %	42.76%	51.86%	52.63%	60.98%	20.24%	2.04%	-	-
YoY %	-17.55%	-1.46%	-13.69%	201.28%	892.16%	0.00%	-	-
Horiz. %	2,096.08%	2,542.16%	2,579.90%	2,989.22%	992.16%	100.00%	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	101,045	73,901	60,629	65,742	44,002	56,176	53,575	11.14%
YoY %	36.73%	21.89%	-7.78%	49.41%	-21.67%	4.85%	-	-
Horiz. %	188.60%	137.94%	113.17%	122.71%	82.13%	104.85%	100.00%	-
NOSH	245,434	229,834	220,631	218,414	164,251	159,591	79,265	20.71%
YoY %	6.79%	4.17%	1.02%	32.98%	2.92%	101.34%	-	-
Horiz. %	309.64%	289.96%	278.35%	275.55%	207.22%	201.34%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	4.85%	3.45%	1.22%	4.53%	4.15%	3.32%	4.89%	-
YoY %	40.58%	182.79%	-73.07%	9.16%	25.00%	-32.11%	-	-
Horiz. %	99.18%	70.55%	24.95%	92.64%	84.87%	67.89%	100.00%	-
ROE	17.04%	11.92%	6.91%	10.90%	18.44%	5.57%	9.26%	-
YoY %	42.95%	72.50%	-36.61%	-40.89%	231.06%	-39.85%	-	-
Horiz. %	184.02%	128.73%	74.62%	117.71%	199.14%	60.15%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	143.24	110.45	156.80	72.44	118.11	58.99	128.15	1.87%
YoY %	29.69%	-29.56%	116.45%	-38.67%	100.22%	-53.97%	-	-
Horiz. %	111.78%	86.19%	122.36%	56.53%	92.17%	46.03%	100.00%	-
EPS	7.12	3.86	1.90	3.28	4.94	1.96	6.26	2.16%
YoY %	84.46%	103.16%	-42.07%	-33.60%	152.04%	-68.69%	-	-
Horiz. %	113.74%	61.66%	30.35%	52.40%	78.91%	31.31%	100.00%	-
DPS	3.00	2.00	1.00	2.00	1.00	0.04	0.00	-
YoY %	50.00%	100.00%	-50.00%	100.00%	2,400.00%	0.00%	-	-
Horiz. %	7,500.00%	5,000.00%	2,500.00%	5,000.00%	2,500.00%	100.00%	-	-
NAPS	0.4117	0.3236	0.2748	0.301	0.2679	0.352	0.6759	-7.92%
YoY %	27.22%	17.76%	-8.70%	12.36%	-23.89%	-47.92%	-	-
Horiz. %	60.91%	47.88%	40.66%	44.53%	39.64%	52.08%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 217,681
RPS	49.95	35.84	49.15	22.48	27.56	13.38	14.43	22.98%
YoY %	39.37%	-27.08%	118.64%	-18.43%	105.98%	-7.28%	-	-
Horiz. %	346.15%	248.37%	340.61%	155.79%	190.99%	92.72%	100.00%	-
EPS	2.45	1.25	0.60	1.02	1.15	0.44	0.70	23.20%
YoY %	96.00%	108.33%	-41.18%	-11.30%	161.36%	-37.14%	-	-
Horiz. %	350.00%	178.57%	85.71%	145.71%	164.29%	62.86%	100.00%	-
DPS	1.05	0.65	0.31	0.62	0.23	0.01	0.00	-
YoY %	61.54%	109.68%	-50.00%	169.57%	2,200.00%	0.00%	-	-
Horiz. %	10,500.00%	6,500.00%	3,100.00%	6,200.00%	2,300.00%	100.00%	-	-
NAPS	0.1436	0.105	0.0861	0.0934	0.0625	0.0798	0.0761	11.15%
YoY %	36.76%	21.95%	-7.82%	49.44%	-21.68%	4.86%	-	-
Horiz. %	188.70%	137.98%	113.14%	122.73%	82.13%	104.86%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.805	0.665	0.26	0.355	0.405	0.51	0.58	-
P/RPS	0.56	0.60	0.17	0.49	0.34	0.86	0.45	3.71%
YoY %	-6.67%	252.94%	-65.31%	44.12%	-60.47%	91.11%	-	-
Horiz. %	124.44%	133.33%	37.78%	108.89%	75.56%	191.11%	100.00%	-
P/EPS	11.47	17.24	13.68	10.82	8.20	26.02	9.27	3.61%
YoY %	-33.47%	26.02%	26.43%	31.95%	-68.49%	180.69%	-	-
Horiz. %	123.73%	185.98%	147.57%	116.72%	88.46%	280.69%	100.00%	-
EY	8.71	5.80	7.31	9.24	12.20	3.84	10.79	-3.50%
YoY %	50.17%	-20.66%	-20.89%	-24.26%	217.71%	-64.41%	-	-
Horiz. %	80.72%	53.75%	67.75%	85.63%	113.07%	35.59%	100.00%	-
DY	3.73	3.01	3.85	5.63	2.47	0.08	0.00	-
YoY %	23.92%	-21.82%	-31.62%	127.94%	2,987.50%	0.00%	-	-
Horiz. %	4,662.50%	3,762.50%	4,812.50%	7,037.50%	3,087.50%	100.00%	-	-
P/NAPS	1.96	2.06	0.95	1.18	1.51	1.45	0.86	14.70%
YoY %	-4.85%	116.84%	-19.49%	-21.85%	4.14%	68.60%	-	-
Horiz. %	227.91%	239.53%	110.47%	137.21%	175.58%	168.60%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	24/08/17	25/08/16	26/08/15	28/08/14	28/08/13	30/08/12	-
Price	0.87	0.665	0.32	0.255	0.435	0.43	0.61	-
P/RPS	0.61	0.60	0.20	0.35	0.37	0.73	0.48	4.07%
YoY %	1.67%	200.00%	-42.86%	-5.41%	-49.32%	52.08%	-	-
Horiz. %	127.08%	125.00%	41.67%	72.92%	77.08%	152.08%	100.00%	-
P/EPS	12.40	17.24	16.84	7.77	8.81	21.94	9.74	4.10%
YoY %	-28.07%	2.38%	116.73%	-11.80%	-59.85%	125.26%	-	-
Horiz. %	127.31%	177.00%	172.90%	79.77%	90.45%	225.26%	100.00%	-
EY	8.06	5.80	5.94	12.86	11.36	4.56	10.26	-3.94%
YoY %	38.97%	-2.36%	-53.81%	13.20%	149.12%	-55.56%	-	-
Horiz. %	78.56%	56.53%	57.89%	125.34%	110.72%	44.44%	100.00%	-
DY	3.45	3.01	3.13	7.84	2.30	0.09	0.00	-
YoY %	14.62%	-3.83%	-60.08%	240.87%	2,455.56%	0.00%	-	-
Horiz. %	3,833.33%	3,344.44%	3,477.78%	8,711.11%	2,555.56%	100.00%	-	-
P/NAPS	2.11	2.06	1.16	0.85	1.62	1.22	0.90	15.25%
YoY %	2.43%	77.59%	36.47%	-47.53%	32.79%	35.56%	-	-
Horiz. %	234.44%	228.89%	128.89%	94.44%	180.00%	135.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos