[KGB] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -32.38%
YoY- -16.27%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,235,700 693,312 419,280 338,924 305,628 346,192 226,012 32.71%
PBT 84,068 44,452 26,952 19,608 26,016 25,728 9,604 43.53%
Tax -17,604 -10,396 -4,116 -3,516 -6,904 -8,952 -1,460 51.40%
NP 66,464 34,056 22,836 16,092 19,112 16,776 8,144 41.86%
-
NP to SH 64,752 33,208 22,176 16,220 19,372 16,840 8,272 40.88%
-
Tax Rate 20.94% 23.39% 15.27% 17.93% 26.54% 34.79% 15.20% -
Total Cost 1,169,236 659,256 396,444 322,832 286,516 329,416 217,868 32.30%
-
Net Worth 261,060 202,097 174,448 158,614 129,876 89,907 69,889 24.55%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - 8,964 13,821 8,894 -
Div Payout % - - - - 46.28% 82.07% 107.53% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 261,060 202,097 174,448 158,614 129,876 89,907 69,889 24.55%
NOSH 645,246 645,246 322,623 311,459 290,840 245,434 222,365 19.41%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.38% 4.91% 5.45% 4.75% 6.25% 4.85% 3.60% -
ROE 24.80% 16.43% 12.71% 10.23% 14.92% 18.73% 11.84% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 192.18 107.82 130.41 109.21 109.10 150.29 101.64 11.19%
EPS 10.08 5.16 6.88 5.20 6.92 7.32 3.72 18.06%
DPS 0.00 0.00 0.00 0.00 3.20 6.00 4.00 -
NAPS 0.406 0.3143 0.5426 0.5111 0.4636 0.3903 0.3143 4.35%
Adjusted Per Share Value based on latest NOSH - 311,459
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 172.07 96.54 58.38 47.19 42.56 48.21 31.47 32.71%
EPS 9.02 4.62 3.09 2.26 2.70 2.34 1.15 40.93%
DPS 0.00 0.00 0.00 0.00 1.25 1.92 1.24 -
NAPS 0.3635 0.2814 0.2429 0.2209 0.1809 0.1252 0.0973 24.55%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.47 1.37 1.98 0.90 1.25 0.69 0.585 -
P/RPS 0.76 1.27 1.52 0.82 1.15 0.46 0.58 4.60%
P/EPS 14.60 26.53 28.71 17.22 18.08 9.44 15.73 -1.23%
EY 6.85 3.77 3.48 5.81 5.53 10.59 6.36 1.24%
DY 0.00 0.00 0.00 0.00 2.56 8.70 6.84 -
P/NAPS 3.62 4.36 3.65 1.76 2.70 1.77 1.86 11.73%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 19/05/23 24/05/22 25/05/21 29/05/20 23/05/19 21/05/18 29/05/17 -
Price 1.34 1.13 2.01 1.08 1.24 0.765 0.62 -
P/RPS 0.70 1.05 1.54 0.99 1.14 0.51 0.61 2.31%
P/EPS 13.31 21.88 29.14 20.66 17.93 10.46 16.67 -3.68%
EY 7.52 4.57 3.43 4.84 5.58 9.56 6.00 3.83%
DY 0.00 0.00 0.00 0.00 2.58 7.84 6.45 -
P/NAPS 3.30 3.60 3.70 2.11 2.67 1.96 1.97 8.97%

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