[KGB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 13.71%
YoY- -34.75%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 206,449 189,656 117,416 116,198 139,710 84,509 63,837 21.59%
PBT -1,910 5,499 1,649 7,232 9,759 8,592 8,645 -
Tax -679 -376 -38 -1,151 -1,044 -54 -572 2.89%
NP -2,589 5,123 1,611 6,081 8,715 8,538 8,073 -
-
NP to SH -2,623 5,175 1,663 6,081 9,320 8,064 8,013 -
-
Tax Rate - 6.84% 2.30% 15.92% 10.70% 0.63% 6.62% -
Total Cost 209,038 184,533 115,805 110,117 130,995 75,971 55,764 24.62%
-
Net Worth 59,315 71,252 55,624 37,506 53,884 37,975 30,462 11.74%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,204 965 3,307 44 - - - -
Div Payout % 0.00% 18.66% 198.86% 0.73% - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 59,315 71,252 55,624 37,506 53,884 37,975 30,462 11.74%
NOSH 220,420 193,097 165,353 111,197 83,437 70,508 66,122 22.21%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.25% 2.70% 1.37% 5.23% 6.24% 10.10% 12.65% -
ROE -4.42% 7.26% 2.99% 16.21% 17.30% 21.23% 26.30% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 93.66 98.22 71.01 104.50 167.44 119.86 96.54 -0.50%
EPS -1.19 2.68 1.04 3.82 11.17 11.43 12.21 -
DPS 1.00 0.50 2.00 0.04 0.00 0.00 0.00 -
NAPS 0.2691 0.369 0.3364 0.3373 0.6458 0.5386 0.4607 -8.56%
Adjusted Per Share Value based on latest NOSH - 159,606
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 29.86 27.43 16.98 16.81 20.21 12.22 9.23 21.60%
EPS -0.38 0.75 0.24 0.88 1.35 1.17 1.16 -
DPS 0.32 0.14 0.48 0.01 0.00 0.00 0.00 -
NAPS 0.0858 0.1031 0.0804 0.0542 0.0779 0.0549 0.0441 11.72%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.29 0.34 0.43 0.53 0.45 0.33 0.63 -
P/RPS 0.31 0.35 0.61 0.51 0.27 0.28 0.65 -11.60%
P/EPS -24.37 12.69 42.76 9.69 4.03 2.89 5.20 -
EY -4.10 7.88 2.34 10.32 24.82 34.66 19.24 -
DY 3.45 1.47 4.65 0.08 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.28 1.57 0.70 0.61 1.37 -3.88%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 27/02/13 28/02/12 23/02/11 25/02/10 -
Price 0.275 0.405 0.445 0.50 0.46 0.68 0.79 -
P/RPS 0.29 0.41 0.63 0.48 0.27 0.57 0.82 -15.89%
P/EPS -23.11 15.11 44.25 9.14 4.12 5.95 6.52 -
EY -4.33 6.62 2.26 10.94 24.28 16.82 15.34 -
DY 3.64 1.23 4.49 0.08 0.00 0.00 0.00 -
P/NAPS 1.02 1.10 1.32 1.48 0.71 1.26 1.71 -8.24%

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