[KGB] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -92.23%
YoY- -29.28%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 24,017 26,723 19,420 13,672 8,962 27.92%
PBT 997 991 802 688 1,344 -7.18%
Tax -186 -189 -15 -65 -325 -13.01%
NP 811 802 787 623 1,019 -5.54%
-
NP to SH 811 802 687 623 881 -2.04%
-
Tax Rate 18.66% 19.07% 1.87% 9.45% 24.18% -
Total Cost 23,206 25,921 18,633 13,049 7,943 30.71%
-
Net Worth 54,511 51,089 38,409 35,203 0 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 31 31 20 - - -
Div Payout % 3.92% 3.96% 3.03% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 54,511 51,089 38,409 35,203 0 -
NOSH 159,019 79,405 69,393 75,060 56,114 29.72%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.38% 3.00% 4.05% 4.56% 11.37% -
ROE 1.49% 1.57% 1.79% 1.77% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.10 33.65 27.99 18.21 15.97 -1.38%
EPS 0.51 1.01 0.99 0.83 1.57 -24.49%
DPS 0.02 0.04 0.03 0.00 0.00 -
NAPS 0.3428 0.6434 0.5535 0.469 0.00 -
Adjusted Per Share Value based on latest NOSH - 75,060
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3.47 3.86 2.81 1.98 1.30 27.79%
EPS 0.12 0.12 0.10 0.09 0.13 -1.97%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0788 0.0739 0.0556 0.0509 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.485 0.43 0.35 0.75 0.00 -
P/RPS 3.21 1.28 1.25 4.12 0.00 -
P/EPS 95.10 42.57 35.35 90.36 0.00 -
EY 1.05 2.35 2.83 1.11 0.00 -
DY 0.04 0.09 0.09 0.00 0.00 -
P/NAPS 1.41 0.67 0.63 1.60 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/05/13 25/05/12 31/05/11 26/05/10 - -
Price 0.52 0.50 0.41 0.35 0.00 -
P/RPS 3.44 1.49 1.47 1.92 0.00 -
P/EPS 101.96 49.50 41.41 42.17 0.00 -
EY 0.98 2.02 2.41 2.37 0.00 -
DY 0.04 0.08 0.07 0.00 0.00 -
P/NAPS 1.52 0.78 0.74 0.75 0.00 -

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