[KGB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 96.37%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 268,519 239,433 213,351 234,145 114,997 145,943 66,804 26.08%
PBT 21,204 17,535 9,526 4,324 4,835 6,313 1,564 54.38%
Tax -5,197 -4,392 -1,938 -198 -272 -204 22 -
NP 16,007 13,143 7,588 4,126 4,563 6,109 1,586 46.97%
-
NP to SH 16,205 13,255 7,652 4,116 4,559 6,154 1,625 46.68%
-
Tax Rate 24.51% 25.05% 20.34% 4.58% 5.63% 3.23% -1.41% -
Total Cost 252,512 226,290 205,763 230,019 110,434 139,834 65,218 25.29%
-
Net Worth 152,377 107,078 75,799 61,387 65,710 50,448 54,659 18.62%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 3,112 6,303 2,298 1,100 2,191 921 32 114.36%
Div Payout % 19.21% 47.55% 30.04% 26.74% 48.08% 14.97% 2.02% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 152,377 107,078 75,799 61,387 65,710 50,448 54,659 18.62%
NOSH 311,459 254,153 229,834 220,106 219,182 184,251 164,141 11.26%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.96% 5.49% 3.56% 1.76% 3.97% 4.19% 2.37% -
ROE 10.63% 12.38% 10.10% 6.70% 6.94% 12.20% 2.97% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 86.26 94.96 92.83 106.38 52.47 79.21 40.70 13.32%
EPS 5.40 5.40 3.36 1.87 2.08 3.34 0.99 32.65%
DPS 1.00 2.50 1.00 0.50 1.00 0.50 0.02 91.88%
NAPS 0.4895 0.4247 0.3298 0.2789 0.2998 0.2738 0.333 6.62%
Adjusted Per Share Value based on latest NOSH - 219,565
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 37.39 33.34 29.71 32.60 16.01 20.32 9.30 26.08%
EPS 2.26 1.85 1.07 0.57 0.63 0.86 0.23 46.32%
DPS 0.43 0.88 0.32 0.15 0.31 0.13 0.00 -
NAPS 0.2122 0.1491 0.1056 0.0855 0.0915 0.0702 0.0761 18.62%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.30 1.02 0.605 0.285 0.325 0.455 0.45 -
P/RPS 1.51 1.07 0.65 0.27 0.62 0.57 1.11 5.26%
P/EPS 24.97 19.40 18.17 15.24 15.63 13.62 45.45 -9.49%
EY 4.00 5.15 5.50 6.56 6.40 7.34 2.20 10.47%
DY 0.77 2.45 1.65 1.75 3.08 1.10 0.04 63.67%
P/NAPS 2.66 2.40 1.83 1.02 1.08 1.66 1.35 11.96%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 23/11/18 27/11/17 24/11/16 26/11/15 26/11/14 26/11/13 -
Price 1.39 1.17 0.765 0.25 0.33 0.42 0.495 -
P/RPS 1.61 1.23 0.82 0.24 0.63 0.53 1.22 4.72%
P/EPS 26.70 22.25 22.98 13.37 15.87 12.57 50.00 -9.92%
EY 3.75 4.49 4.35 7.48 6.30 7.95 2.00 11.03%
DY 0.72 2.14 1.31 2.00 3.03 1.19 0.04 61.85%
P/NAPS 2.84 2.75 2.32 0.90 1.10 1.53 1.49 11.34%

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