[KGB] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 8.27%
YoY- 62.28%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 401,824 366,394 106,369 98,258 97,034 63,656 87,226 28.97%
PBT 39,142 18,849 8,770 7,163 7,544 5,874 4,469 43.54%
Tax -7,133 -2,514 -623 -2,187 -1,328 -1,262 -1,232 33.98%
NP 32,009 16,335 8,147 4,976 6,216 4,612 3,237 46.48%
-
NP to SH 31,668 15,706 7,960 4,905 6,264 4,646 3,248 46.13%
-
Tax Rate 18.22% 13.34% 7.10% 30.53% 17.60% 21.48% 27.57% -
Total Cost 369,815 350,059 98,222 93,282 90,818 59,044 83,989 28.01%
-
Net Worth 305,949 221,837 184,826 161,270 152,377 107,078 75,799 26.16%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - 1,606 - 2,521 - -
Div Payout % - - - 32.76% - 54.27% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 305,949 221,837 184,826 161,270 152,377 107,078 75,799 26.16%
NOSH 647,023 645,246 645,246 322,623 311,459 254,153 229,834 18.81%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.97% 4.46% 7.66% 5.06% 6.41% 7.25% 3.71% -
ROE 10.35% 7.08% 4.31% 3.04% 4.11% 4.34% 4.28% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 62.33 56.98 16.70 30.57 31.17 25.25 37.95 8.61%
EPS 4.91 2.44 1.25 1.53 2.01 1.84 1.41 23.10%
DPS 0.00 0.00 0.00 0.50 0.00 1.00 0.00 -
NAPS 0.4746 0.345 0.2901 0.5018 0.4895 0.4247 0.3298 6.25%
Adjusted Per Share Value based on latest NOSH - 645,246
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 58.11 52.99 15.38 14.21 14.03 9.21 12.62 28.96%
EPS 4.58 2.27 1.15 0.71 0.91 0.67 0.47 46.12%
DPS 0.00 0.00 0.00 0.23 0.00 0.36 0.00 -
NAPS 0.4425 0.3208 0.2673 0.2332 0.2204 0.1549 0.1096 26.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.50 1.32 1.76 1.22 1.30 1.02 0.605 -
P/RPS 2.41 2.32 10.54 3.99 4.17 4.04 1.59 7.17%
P/EPS 30.53 54.04 140.87 79.94 64.60 55.35 42.81 -5.47%
EY 3.27 1.85 0.71 1.25 1.55 1.81 2.34 5.73%
DY 0.00 0.00 0.00 0.41 0.00 0.98 0.00 -
P/NAPS 3.16 3.83 6.07 2.43 2.66 2.40 1.83 9.52%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 17/11/22 30/11/21 24/11/20 19/11/19 23/11/18 27/11/17 -
Price 1.58 1.30 1.61 1.70 1.39 1.17 0.765 -
P/RPS 2.53 2.28 9.64 5.56 4.46 4.63 2.02 3.82%
P/EPS 32.16 53.22 128.86 111.39 69.08 63.49 54.13 -8.30%
EY 3.11 1.88 0.78 0.90 1.45 1.57 1.85 9.03%
DY 0.00 0.00 0.00 0.29 0.00 0.85 0.00 -
P/NAPS 3.33 3.77 5.55 3.39 2.84 2.75 2.32 6.20%

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