[KGB] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
22-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 5.27%
YoY- 15.89%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 312,397 126,389 77,333 95,078 89,229 69,622 94,489 22.04%
PBT 17,504 9,726 1,198 7,156 5,229 2,656 1,917 44.54%
Tax -3,572 -2,202 -558 -2,143 -892 -341 -84 86.77%
NP 13,932 7,524 640 5,013 4,337 2,315 1,833 40.19%
-
NP to SH 13,559 7,352 623 5,098 4,399 2,336 1,839 39.48%
-
Tax Rate 20.41% 22.64% 46.58% 29.95% 17.06% 12.84% 4.38% -
Total Cost 298,465 118,865 76,693 90,065 84,892 67,307 92,656 21.51%
-
Net Worth 210,198 178,659 158,802 141,714 101,045 73,901 60,886 22.92%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 6,430 1,607 - 2,975 - - - -
Div Payout % 47.42% 21.87% - 58.36% - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 210,198 178,659 158,802 141,714 101,045 73,901 60,886 22.92%
NOSH 645,246 322,623 322,396 307,905 245,434 229,834 221,566 19.49%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.46% 5.95% 0.83% 5.27% 4.86% 3.33% 1.94% -
ROE 6.45% 4.12% 0.39% 3.60% 4.35% 3.16% 3.02% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 48.58 39.31 24.19 31.96 36.36 30.49 42.65 2.19%
EPS 2.11 2.29 0.20 1.71 1.79 1.02 0.83 16.81%
DPS 1.00 0.50 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.3269 0.5557 0.4967 0.4763 0.4117 0.3236 0.2748 2.93%
Adjusted Per Share Value based on latest NOSH - 307,905
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 43.50 17.60 10.77 13.24 12.43 9.69 13.16 22.03%
EPS 1.89 1.02 0.09 0.71 0.61 0.33 0.26 39.16%
DPS 0.90 0.22 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.2927 0.2488 0.2211 0.1973 0.1407 0.1029 0.0848 22.92%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.19 2.15 1.01 1.25 0.805 0.665 0.26 -
P/RPS 2.45 5.47 4.18 3.91 2.21 2.18 0.61 26.06%
P/EPS 56.43 94.02 518.32 72.95 44.91 65.01 31.33 10.29%
EY 1.77 1.06 0.19 1.37 2.23 1.54 3.19 -9.34%
DY 0.84 0.23 0.00 0.80 0.00 0.00 0.00 -
P/NAPS 3.64 3.87 2.03 2.62 1.96 2.06 0.95 25.07%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 15/08/22 24/08/21 25/08/20 22/08/19 28/08/18 24/08/17 25/08/16 -
Price 1.31 1.27 1.10 1.27 0.87 0.665 0.32 -
P/RPS 2.70 3.23 4.55 3.97 2.39 2.18 0.75 23.78%
P/EPS 62.12 55.54 564.50 74.12 48.54 65.01 38.55 8.27%
EY 1.61 1.80 0.18 1.35 2.06 1.54 2.59 -7.61%
DY 0.76 0.39 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 4.01 2.29 2.21 2.67 2.11 2.06 1.16 22.95%

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