[KGB] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 7.71%
YoY- -185.33%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 344,906 367,072 293,383 300,217 171,211 167,345 112,481 20.52%
PBT 26,458 23,547 12,591 -3,446 4,517 4,370 6,006 28.02%
Tax -7,034 -7,281 -1,671 -548 186 -295 -842 42.42%
NP 19,424 16,266 10,920 -3,994 4,703 4,075 5,164 24.69%
-
NP to SH 19,790 16,463 10,999 -4,032 4,725 4,156 5,164 25.08%
-
Tax Rate 26.59% 30.92% 13.27% - -4.12% 6.75% 14.02% -
Total Cost 325,482 350,806 282,463 304,211 166,508 163,270 107,317 20.30%
-
Net Worth 141,714 101,045 73,901 60,886 65,522 0 56,394 16.59%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 7,737 3,455 2,223 1,070 2,166 806 3,180 15.96%
Div Payout % 39.10% 20.99% 20.22% 0.00% 45.86% 19.40% 61.59% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 141,714 101,045 73,901 60,886 65,522 0 56,394 16.59%
NOSH 307,905 245,434 229,834 221,566 217,681 191,941 160,212 11.49%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.63% 4.43% 3.72% -1.33% 2.75% 2.44% 4.59% -
ROE 13.96% 16.29% 14.88% -6.62% 7.21% 0.00% 9.16% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 115.92 149.56 128.47 135.50 78.65 87.19 70.21 8.71%
EPS 6.65 6.71 4.82 -1.82 2.17 2.17 3.22 12.84%
DPS 2.60 1.41 0.97 0.48 1.00 0.42 1.99 4.55%
NAPS 0.4763 0.4117 0.3236 0.2748 0.301 0.00 0.352 5.16%
Adjusted Per Share Value based on latest NOSH - 221,566
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 49.88 53.09 42.43 43.42 24.76 24.20 16.27 20.51%
EPS 2.86 2.38 1.59 -0.58 0.68 0.60 0.75 24.97%
DPS 1.12 0.50 0.32 0.15 0.31 0.12 0.46 15.97%
NAPS 0.205 0.1461 0.1069 0.0881 0.0948 0.00 0.0816 16.58%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.25 0.805 0.665 0.26 0.355 0.405 0.51 -
P/RPS 1.08 0.54 0.52 0.19 0.45 0.46 0.73 6.74%
P/EPS 18.79 12.00 13.81 -14.29 16.35 18.70 15.82 2.90%
EY 5.32 8.33 7.24 -7.00 6.11 5.35 6.32 -2.82%
DY 2.08 1.75 1.46 1.86 2.82 1.04 3.89 -9.90%
P/NAPS 2.62 1.96 2.06 0.95 1.18 0.00 1.45 10.35%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 28/08/18 24/08/17 25/08/16 26/08/15 28/08/14 28/08/13 -
Price 1.27 0.87 0.665 0.32 0.255 0.435 0.43 -
P/RPS 1.10 0.58 0.52 0.24 0.32 0.50 0.61 10.32%
P/EPS 19.09 12.97 13.81 -17.58 11.75 20.09 13.34 6.15%
EY 5.24 7.71 7.24 -5.69 8.51 4.98 7.50 -5.79%
DY 2.05 1.62 1.46 1.51 3.92 0.97 4.62 -12.66%
P/NAPS 2.67 2.11 2.06 1.16 0.85 0.00 1.22 13.93%

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