[KGB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.8%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 134,204 111,428 67,415 52,789 36.44%
PBT 8,184 9,719 7,505 7,610 2.45%
Tax -1,135 -24 160 -1,207 -2.02%
NP 7,049 9,695 7,665 6,403 3.25%
-
NP to SH 7,049 9,643 7,444 6,388 3.33%
-
Tax Rate 13.87% 0.25% -2.13% 15.86% -
Total Cost 127,155 101,733 59,750 46,386 39.91%
-
Net Worth 53,530 48,680 30,395 25,332 28.29%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 31 20 1,863 - -
Div Payout % 0.45% 0.22% 25.04% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 53,530 48,680 30,395 25,332 28.29%
NOSH 79,198 81,338 61,379 64,955 6.82%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.25% 8.70% 11.37% 12.13% -
ROE 13.17% 19.81% 24.49% 25.22% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 169.45 136.99 109.83 81.27 27.72%
EPS 8.90 11.86 12.13 9.83 -3.25%
DPS 0.04 0.03 3.04 0.00 -
NAPS 0.6759 0.5985 0.4952 0.39 20.09%
Adjusted Per Share Value based on latest NOSH - 64,955
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.69 15.52 9.39 7.35 36.45%
EPS 0.98 1.34 1.04 0.89 3.26%
DPS 0.00 0.00 0.26 0.00 -
NAPS 0.0745 0.0678 0.0423 0.0353 28.24%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 29/06/12 30/06/11 30/06/10 - -
Price 0.58 0.82 0.72 0.00 -
P/RPS 0.34 0.60 0.66 0.00 -
P/EPS 6.52 6.92 5.94 0.00 -
EY 15.35 14.46 16.84 0.00 -
DY 0.07 0.03 4.22 0.00 -
P/NAPS 0.86 1.37 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/08/12 04/08/11 24/08/10 - -
Price 0.61 0.41 0.38 0.00 -
P/RPS 0.36 0.30 0.35 0.00 -
P/EPS 6.85 3.46 3.13 0.00 -
EY 14.59 28.92 31.92 0.00 -
DY 0.07 0.06 7.99 0.00 -
P/NAPS 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