[KGB] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 11.16%
YoY- 509.07%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 371,664 378,284 343,502 319,434 325,504 158,156 196,555 11.19%
PBT 23,424 28,128 24,952 14,986 -2,566 3,702 6,398 24.12%
Tax -6,245 -7,100 -7,311 -2,846 -392 -99 -264 69.34%
NP 17,179 21,028 17,641 12,140 -2,958 3,603 6,134 18.70%
-
NP to SH 17,365 21,408 17,861 12,227 -2,989 3,605 6,192 18.73%
-
Tax Rate 26.66% 25.24% 29.30% 18.99% - 2.67% 4.13% -
Total Cost 354,485 357,256 325,861 307,294 328,462 154,553 190,421 10.90%
-
Net Worth 161,270 152,377 107,078 75,799 61,236 66,569 59,808 17.95%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 1,606 5,216 5,976 2,223 1,070 2,166 806 12.16%
Div Payout % 9.25% 24.37% 33.46% 18.19% 0.00% 60.10% 13.02% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 161,270 152,377 107,078 75,799 61,236 66,569 59,808 17.95%
NOSH 322,623 311,459 254,153 229,834 219,565 222,045 218,437 6.70%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 4.62% 5.56% 5.14% 3.80% -0.91% 2.28% 3.12% -
ROE 10.77% 14.05% 16.68% 16.13% -4.88% 5.42% 10.35% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 115.64 121.52 136.24 138.98 148.25 71.23 89.98 4.26%
EPS 5.40 6.88 7.08 5.32 -1.36 1.62 2.83 11.35%
DPS 0.50 1.68 2.37 0.97 0.49 0.98 0.37 5.14%
NAPS 0.5018 0.4895 0.4247 0.3298 0.2789 0.2998 0.2738 10.61%
Adjusted Per Share Value based on latest NOSH - 229,834
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 51.75 52.68 47.83 44.48 45.33 22.02 27.37 11.18%
EPS 2.42 2.98 2.49 1.70 -0.42 0.50 0.86 18.80%
DPS 0.22 0.73 0.83 0.31 0.15 0.30 0.11 12.23%
NAPS 0.2246 0.2122 0.1491 0.1056 0.0853 0.0927 0.0833 17.95%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.22 1.30 1.02 0.605 0.285 0.325 0.455 -
P/RPS 1.05 1.07 0.75 0.44 0.19 0.46 0.51 12.77%
P/EPS 22.58 18.90 14.40 11.37 -20.94 20.02 16.05 5.84%
EY 4.43 5.29 6.95 8.79 -4.78 5.00 6.23 -5.51%
DY 0.41 1.29 2.32 1.60 1.71 3.00 0.81 -10.71%
P/NAPS 2.43 2.66 2.40 1.83 1.02 1.08 1.66 6.55%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 26/11/15 26/11/14 -
Price 1.70 1.39 1.17 0.765 0.25 0.33 0.42 -
P/RPS 1.47 1.14 0.86 0.55 0.17 0.46 0.47 20.90%
P/EPS 31.46 20.21 16.52 14.38 -18.36 20.33 14.82 13.35%
EY 3.18 4.95 6.05 6.95 -5.45 4.92 6.75 -11.77%
DY 0.29 1.21 2.03 1.26 1.95 2.96 0.88 -16.87%
P/NAPS 3.39 2.84 2.75 2.32 0.90 1.10 1.53 14.16%

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