[KGB] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
04-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 17.2%
YoY- 29.54%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 167,345 112,481 134,204 111,428 67,415 52,789 25.93%
PBT 4,370 6,006 8,184 9,719 7,505 7,610 -10.49%
Tax -295 -842 -1,135 -24 160 -1,207 -24.54%
NP 4,075 5,164 7,049 9,695 7,665 6,403 -8.63%
-
NP to SH 4,156 5,164 7,049 9,643 7,444 6,388 -8.23%
-
Tax Rate 6.75% 14.02% 13.87% 0.25% -2.13% 15.86% -
Total Cost 163,270 107,317 127,155 101,733 59,750 46,386 28.60%
-
Net Worth 0 56,394 53,530 48,680 30,395 25,332 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 806 3,180 31 20 1,863 - -
Div Payout % 19.40% 61.59% 0.45% 0.22% 25.04% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 0 56,394 53,530 48,680 30,395 25,332 -
NOSH 191,941 160,212 79,198 81,338 61,379 64,955 24.18%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.44% 4.59% 5.25% 8.70% 11.37% 12.13% -
ROE 0.00% 9.16% 13.17% 19.81% 24.49% 25.22% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 87.19 70.21 169.45 136.99 109.83 81.27 1.41%
EPS 2.17 3.22 8.90 11.86 12.13 9.83 -26.06%
DPS 0.42 1.99 0.04 0.03 3.04 0.00 -
NAPS 0.00 0.352 0.6759 0.5985 0.4952 0.39 -
Adjusted Per Share Value based on latest NOSH - 81,338
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.30 15.66 18.69 15.52 9.39 7.35 25.93%
EPS 0.58 0.72 0.98 1.34 1.04 0.89 -8.20%
DPS 0.11 0.44 0.00 0.00 0.26 0.00 -
NAPS 0.00 0.0785 0.0745 0.0678 0.0423 0.0353 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 - -
Price 0.405 0.51 0.58 0.82 0.72 0.00 -
P/RPS 0.46 0.73 0.34 0.60 0.66 0.00 -
P/EPS 18.70 15.82 6.52 6.92 5.94 0.00 -
EY 5.35 6.32 15.35 14.46 16.84 0.00 -
DY 1.04 3.89 0.07 0.03 4.22 0.00 -
P/NAPS 0.00 1.45 0.86 1.37 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/14 28/08/13 30/08/12 04/08/11 24/08/10 - -
Price 0.435 0.43 0.61 0.41 0.38 0.00 -
P/RPS 0.50 0.61 0.36 0.30 0.35 0.00 -
P/EPS 20.09 13.34 6.85 3.46 3.13 0.00 -
EY 4.98 7.50 14.59 28.92 31.92 0.00 -
DY 0.97 4.62 0.07 0.06 7.99 0.00 -
P/NAPS 0.00 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