[KGB] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 109.35%
YoY- -51.54%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 40,585 43,927 23,054 24,065 36,750 15,579 17,005 15.59%
PBT 1,536 1,932 586 1,818 3,595 2,582 2,778 -9.39%
Tax -34 33 167 -139 -222 -202 -602 -38.04%
NP 1,502 1,965 753 1,679 3,373 2,380 2,176 -5.98%
-
NP to SH 1,502 1,977 753 1,679 3,465 1,958 2,176 -5.98%
-
Tax Rate 2.21% -1.71% -28.50% 7.65% 6.18% 7.82% 21.67% -
Total Cost 39,083 41,962 22,301 22,386 33,377 13,199 14,829 17.52%
-
Net Worth 65,522 51,421 56,394 53,530 48,680 30,395 25,332 17.15%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - 2,440 - - -
Div Payout % - - - - 70.42% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 65,522 51,421 56,394 53,530 48,680 30,395 25,332 17.15%
NOSH 217,681 191,941 160,212 79,198 81,338 61,379 64,955 22.31%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.70% 4.47% 3.27% 6.98% 9.18% 15.28% 12.80% -
ROE 2.29% 3.84% 1.34% 3.14% 7.12% 6.44% 8.59% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.64 22.89 14.39 30.39 45.18 25.38 26.18 -5.50%
EPS 0.69 1.03 0.47 2.12 4.26 3.19 3.35 -23.14%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.301 0.2679 0.352 0.6759 0.5985 0.4952 0.39 -4.22%
Adjusted Per Share Value based on latest NOSH - 79,198
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.65 6.12 3.21 3.35 5.12 2.17 2.37 15.57%
EPS 0.21 0.28 0.10 0.23 0.48 0.27 0.30 -5.76%
DPS 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.0912 0.0716 0.0785 0.0745 0.0678 0.0423 0.0353 17.13%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.355 0.405 0.51 0.58 0.82 0.72 0.00 -
P/RPS 1.90 1.77 3.54 1.91 1.81 2.84 0.00 -
P/EPS 51.45 39.32 108.51 27.36 19.25 22.57 0.00 -
EY 1.94 2.54 0.92 3.66 5.20 4.43 0.00 -
DY 0.00 0.00 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 1.18 1.51 1.45 0.86 1.37 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 28/08/13 30/08/12 04/08/11 24/08/10 20/11/09 -
Price 0.255 0.435 0.43 0.61 0.41 0.38 0.00 -
P/RPS 1.37 1.90 2.99 2.01 0.91 1.50 0.00 -
P/EPS 36.96 42.23 91.49 28.77 9.62 11.91 0.00 -
EY 2.71 2.37 1.09 3.48 10.39 8.39 0.00 -
DY 0.00 0.00 0.00 0.00 7.32 0.00 0.00 -
P/NAPS 0.85 1.62 1.22 0.90 0.69 0.77 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