[KGB] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 8.18%
YoY- 19.86%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,032,255 467,070 371,664 378,284 343,502 319,434 325,504 21.19%
PBT 60,720 32,032 23,424 28,128 24,952 14,986 -2,566 -
Tax -10,765 -3,073 -6,245 -7,100 -7,311 -2,846 -392 73.65%
NP 49,955 28,959 17,179 21,028 17,641 12,140 -2,958 -
-
NP to SH 48,531 28,383 17,365 21,408 17,861 12,227 -2,989 -
-
Tax Rate 17.73% 9.59% 26.66% 25.24% 29.30% 18.99% - -
Total Cost 982,300 438,111 354,485 357,256 325,861 307,294 328,462 20.02%
-
Net Worth 221,837 184,826 161,270 152,377 107,078 75,799 61,236 23.91%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 12,860 1,607 1,606 5,216 5,976 2,223 1,070 51.31%
Div Payout % 26.50% 5.66% 9.25% 24.37% 33.46% 18.19% 0.00% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 221,837 184,826 161,270 152,377 107,078 75,799 61,236 23.91%
NOSH 645,246 645,246 322,623 311,459 254,153 229,834 219,565 19.67%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.84% 6.20% 4.62% 5.56% 5.14% 3.80% -0.91% -
ROE 21.88% 15.36% 10.77% 14.05% 16.68% 16.13% -4.88% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 160.54 73.31 115.64 121.52 136.24 138.98 148.25 1.33%
EPS 7.55 4.45 5.40 6.88 7.08 5.32 -1.36 -
DPS 2.00 0.25 0.50 1.68 2.37 0.97 0.49 26.40%
NAPS 0.345 0.2901 0.5018 0.4895 0.4247 0.3298 0.2789 3.60%
Adjusted Per Share Value based on latest NOSH - 311,459
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 143.74 65.04 51.75 52.68 47.83 44.48 45.33 21.19%
EPS 6.76 3.95 2.42 2.98 2.49 1.70 -0.42 -
DPS 1.79 0.22 0.22 0.73 0.83 0.31 0.15 51.13%
NAPS 0.3089 0.2574 0.2246 0.2122 0.1491 0.1056 0.0853 23.90%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.32 1.76 1.22 1.30 1.02 0.605 0.285 -
P/RPS 0.82 2.40 1.05 1.07 0.75 0.44 0.19 27.58%
P/EPS 17.49 39.51 22.58 18.90 14.40 11.37 -20.94 -
EY 5.72 2.53 4.43 5.29 6.95 8.79 -4.78 -
DY 1.52 0.14 0.41 1.29 2.32 1.60 1.71 -1.94%
P/NAPS 3.83 6.07 2.43 2.66 2.40 1.83 1.02 24.65%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 17/11/22 30/11/21 24/11/20 19/11/19 23/11/18 27/11/17 24/11/16 -
Price 1.30 1.61 1.70 1.39 1.17 0.765 0.25 -
P/RPS 0.81 2.20 1.47 1.14 0.86 0.55 0.17 29.70%
P/EPS 17.22 36.14 31.46 20.21 16.52 14.38 -18.36 -
EY 5.81 2.77 3.18 4.95 6.05 6.95 -5.45 -
DY 1.54 0.16 0.29 1.21 2.03 1.26 1.95 -3.85%
P/NAPS 3.77 5.55 3.39 2.84 2.75 2.32 0.90 26.95%

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