[KGB] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 2.63%
YoY- 15.47%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 971,450 462,418 324,128 342,970 351,554 252,250 345,940 18.76%
PBT 57,234 32,928 12,200 27,320 23,322 10,114 4,500 52.75%
Tax -12,342 -6,462 -2,874 -7,738 -6,260 -1,412 -282 87.67%
NP 44,892 26,466 9,326 19,582 17,062 8,702 4,218 48.28%
-
NP to SH 43,722 25,792 9,356 19,882 17,218 8,808 4,192 47.78%
-
Tax Rate 21.56% 19.62% 23.56% 28.32% 26.84% 13.96% 6.27% -
Total Cost 926,558 435,952 314,802 323,388 334,492 243,548 341,722 18.07%
-
Net Worth 210,198 178,659 158,802 141,714 101,045 73,901 60,629 23.01%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 12,860 3,215 - 5,950 7,363 4,567 2,206 34.13%
Div Payout % 29.41% 12.47% - 29.93% 42.76% 51.86% 52.63% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 210,198 178,659 158,802 141,714 101,045 73,901 60,629 23.01%
NOSH 645,246 322,623 322,396 307,905 245,434 229,834 220,631 19.57%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.62% 5.72% 2.88% 5.71% 4.85% 3.45% 1.22% -
ROE 20.80% 14.44% 5.89% 14.03% 17.04% 11.92% 6.91% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 151.08 143.83 101.38 115.27 143.24 110.45 156.80 -0.61%
EPS 6.80 8.02 2.96 6.66 7.12 3.86 1.90 23.66%
DPS 2.00 1.00 0.00 2.00 3.00 2.00 1.00 12.24%
NAPS 0.3269 0.5557 0.4967 0.4763 0.4117 0.3236 0.2748 2.93%
Adjusted Per Share Value based on latest NOSH - 307,905
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 140.50 66.88 46.88 49.60 50.84 36.48 50.03 18.77%
EPS 6.32 3.73 1.35 2.88 2.49 1.27 0.61 47.62%
DPS 1.86 0.46 0.00 0.86 1.06 0.66 0.32 34.07%
NAPS 0.304 0.2584 0.2297 0.205 0.1461 0.1069 0.0877 23.00%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.19 2.15 1.01 1.25 0.805 0.665 0.26 -
P/RPS 0.79 1.49 1.00 1.08 0.56 0.60 0.17 29.16%
P/EPS 17.50 26.80 34.51 18.71 11.47 17.24 13.68 4.18%
EY 5.71 3.73 2.90 5.35 8.71 5.80 7.31 -4.03%
DY 1.68 0.47 0.00 1.60 3.73 3.01 3.85 -12.90%
P/NAPS 3.64 3.87 2.03 2.62 1.96 2.06 0.95 25.07%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 15/08/22 24/08/21 25/08/20 22/08/19 28/08/18 24/08/17 25/08/16 -
Price 1.31 1.27 1.10 1.27 0.87 0.665 0.32 -
P/RPS 0.87 0.88 1.09 1.10 0.61 0.60 0.20 27.75%
P/EPS 19.27 15.83 37.59 19.01 12.40 17.24 16.84 2.27%
EY 5.19 6.32 2.66 5.26 8.06 5.80 5.94 -2.22%
DY 1.53 0.79 0.00 1.57 3.45 3.01 3.13 -11.24%
P/NAPS 4.01 2.29 2.21 2.67 2.11 2.06 1.16 22.95%

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