[KGB] YoY Quarter Result on 30-Jun-2021 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 32.61%
YoY- 1080.1%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 321,206 424,913 312,397 126,389 77,333 95,078 89,229 23.77%
PBT 34,837 25,948 17,504 9,726 1,198 7,156 5,229 37.13%
Tax -7,667 -5,644 -3,572 -2,202 -558 -2,143 -892 43.07%
NP 27,170 20,304 13,932 7,524 640 5,013 4,337 35.73%
-
NP to SH 26,668 19,064 13,559 7,352 623 5,098 4,399 34.99%
-
Tax Rate 22.01% 21.75% 20.41% 22.64% 46.58% 29.95% 17.06% -
Total Cost 294,036 404,609 298,465 118,865 76,693 90,065 84,892 22.98%
-
Net Worth 396,909 273,213 210,198 178,659 158,802 141,714 101,045 25.58%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 13,357 9,645 6,430 1,607 - 2,975 - -
Div Payout % 50.09% 50.59% 47.42% 21.87% - 58.36% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 396,909 273,213 210,198 178,659 158,802 141,714 101,045 25.58%
NOSH 678,998 645,246 645,246 322,623 322,396 307,905 245,434 18.46%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 8.46% 4.78% 4.46% 5.95% 0.83% 5.27% 4.86% -
ROE 6.72% 6.98% 6.45% 4.12% 0.39% 3.60% 4.35% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 48.09 66.08 48.58 39.31 24.19 31.96 36.36 4.76%
EPS 3.99 2.96 2.11 2.29 0.20 1.71 1.79 14.27%
DPS 2.00 1.50 1.00 0.50 0.00 1.00 0.00 -
NAPS 0.5943 0.4249 0.3269 0.5557 0.4967 0.4763 0.4117 6.30%
Adjusted Per Share Value based on latest NOSH - 322,623
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.64 60.37 44.39 17.96 10.99 13.51 12.68 23.77%
EPS 3.79 2.71 1.93 1.04 0.09 0.72 0.63 34.82%
DPS 1.90 1.37 0.91 0.23 0.00 0.42 0.00 -
NAPS 0.5639 0.3882 0.2986 0.2538 0.2256 0.2013 0.1436 25.57%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 3.42 1.49 1.19 2.15 1.01 1.25 0.805 -
P/RPS 7.11 2.25 2.45 5.47 4.18 3.91 2.21 21.47%
P/EPS 85.65 50.26 56.43 94.02 518.32 72.95 44.91 11.34%
EY 1.17 1.99 1.77 1.06 0.19 1.37 2.23 -10.18%
DY 0.58 1.01 0.84 0.23 0.00 0.80 0.00 -
P/NAPS 5.75 3.51 3.64 3.87 2.03 2.62 1.96 19.62%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 21/08/24 18/08/23 15/08/22 24/08/21 25/08/20 22/08/19 28/08/18 -
Price 3.40 1.46 1.31 1.27 1.10 1.27 0.87 -
P/RPS 7.07 2.21 2.70 3.23 4.55 3.97 2.39 19.79%
P/EPS 85.15 49.24 62.12 55.54 564.50 74.12 48.54 9.81%
EY 1.17 2.03 1.61 1.80 0.18 1.35 2.06 -8.98%
DY 0.59 1.03 0.76 0.39 0.00 0.79 0.00 -
P/NAPS 5.72 3.44 4.01 2.29 2.21 2.67 2.11 18.06%

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