[KGB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 3.9%
YoY- -59.49%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 234,145 114,997 145,943 66,804 77,198 94,335 53,793 27.75%
PBT 4,324 4,835 6,313 1,564 4,750 6,339 5,927 -5.11%
Tax -198 -272 -204 22 -739 -668 -499 -14.26%
NP 4,126 4,563 6,109 1,586 4,011 5,671 5,428 -4.46%
-
NP to SH 4,116 4,559 6,154 1,625 4,011 6,218 4,683 -2.12%
-
Tax Rate 4.58% 5.63% 3.23% -1.41% 15.56% 10.54% 8.42% -
Total Cost 230,019 110,434 139,834 65,218 73,187 88,664 48,365 29.64%
-
Net Worth 61,387 65,710 50,448 54,659 51,583 51,482 31,776 11.58%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,100 2,191 921 32 - - - -
Div Payout % 26.74% 48.08% 14.97% 2.02% - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 61,387 65,710 50,448 54,659 51,583 51,482 31,776 11.58%
NOSH 220,106 219,182 184,251 164,141 94,822 84,369 64,415 22.70%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.76% 3.97% 4.19% 2.37% 5.20% 6.01% 10.09% -
ROE 6.70% 6.94% 12.20% 2.97% 7.78% 12.08% 14.74% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 106.38 52.47 79.21 40.70 81.41 111.81 83.51 4.11%
EPS 1.87 2.08 3.34 0.99 4.23 7.37 7.27 -20.23%
DPS 0.50 1.00 0.50 0.02 0.00 0.00 0.00 -
NAPS 0.2789 0.2998 0.2738 0.333 0.544 0.6102 0.4933 -9.05%
Adjusted Per Share Value based on latest NOSH - 610,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.86 16.63 21.11 9.66 11.16 13.64 7.78 27.74%
EPS 0.60 0.66 0.89 0.24 0.58 0.90 0.68 -2.06%
DPS 0.16 0.32 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.095 0.073 0.0791 0.0746 0.0745 0.046 11.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.285 0.325 0.455 0.45 0.50 0.40 0.73 -
P/RPS 0.27 0.62 0.57 1.11 0.61 0.36 0.87 -17.70%
P/EPS 15.24 15.63 13.62 45.45 11.82 5.43 10.04 7.19%
EY 6.56 6.40 7.34 2.20 8.46 18.43 9.96 -6.71%
DY 1.75 3.08 1.10 0.04 0.00 0.00 0.00 -
P/NAPS 1.02 1.08 1.66 1.35 0.92 0.66 1.48 -6.01%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 26/11/14 26/11/13 28/11/12 17/11/11 29/11/10 -
Price 0.25 0.33 0.42 0.495 0.56 0.44 0.70 -
P/RPS 0.24 0.63 0.53 1.22 0.69 0.39 0.84 -18.82%
P/EPS 13.37 15.87 12.57 50.00 13.24 5.97 9.63 5.61%
EY 7.48 6.30 7.95 2.00 7.55 16.75 10.39 -5.32%
DY 2.00 3.03 1.19 0.04 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 1.53 1.49 1.03 0.72 1.42 -7.31%

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