[KGB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -54.99%
YoY- -72.65%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 343,344 206,356 189,102 117,416 116,198 139,586 84,509 26.29%
PBT 10,071 -2,055 5,180 1,649 7,232 9,772 8,592 2.68%
Tax -1,244 -466 -31 -38 -1,151 -1,044 -54 68.60%
NP 8,827 -2,521 5,149 1,611 6,081 8,728 8,538 0.55%
-
NP to SH 8,866 -2,546 5,200 1,663 6,081 8,728 8,064 1.59%
-
Tax Rate 12.35% - 0.60% 2.30% 15.92% 10.68% 0.63% -
Total Cost 334,517 208,877 183,953 115,805 110,117 130,858 75,971 27.99%
-
Net Worth 65,946 59,835 80,277 205,204 54,090 51,365 43,919 7.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,070 2,166 806 3,180 31 20 1,863 -8.82%
Div Payout % 12.08% 0.00% 15.50% 191.24% 0.52% 0.24% 23.11% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 65,946 59,835 80,277 205,204 54,090 51,365 43,919 7.00%
NOSH 220,261 222,352 217,555 610,000 159,606 79,538 81,544 17.99%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.57% -1.22% 2.72% 1.37% 5.23% 6.25% 10.10% -
ROE 13.44% -4.26% 6.48% 0.81% 11.24% 16.99% 18.36% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 155.88 92.81 86.92 19.25 72.80 175.49 103.64 7.03%
EPS 4.03 -1.15 2.39 0.27 3.81 10.97 9.89 -13.88%
DPS 0.49 0.97 0.37 0.52 0.02 0.03 2.29 -22.64%
NAPS 0.2994 0.2691 0.369 0.3364 0.3389 0.6458 0.5386 -9.31%
Adjusted Per Share Value based on latest NOSH - 610,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.78 29.32 26.87 16.68 16.51 19.83 12.01 26.28%
EPS 1.26 -0.36 0.74 0.24 0.86 1.24 1.15 1.53%
DPS 0.15 0.31 0.11 0.45 0.00 0.00 0.26 -8.75%
NAPS 0.0937 0.085 0.1141 0.2916 0.0769 0.073 0.0624 7.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.285 0.29 0.34 0.43 0.53 0.45 0.33 -
P/RPS 0.18 0.31 0.39 2.23 0.73 0.26 0.32 -9.13%
P/EPS 7.08 -25.33 14.22 157.73 13.91 4.10 3.34 13.32%
EY 14.12 -3.95 7.03 0.63 7.19 24.39 29.97 -11.77%
DY 1.71 3.36 1.09 1.21 0.04 0.06 6.93 -20.78%
P/NAPS 0.95 1.08 0.92 1.28 1.56 0.70 0.61 7.65%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 26/02/16 27/02/15 26/02/14 27/02/13 28/02/12 23/02/11 -
Price 0.43 0.275 0.405 0.445 0.50 0.46 0.68 -
P/RPS 0.28 0.30 0.47 2.31 0.69 0.26 0.66 -13.30%
P/EPS 10.68 -24.02 16.94 163.23 13.12 4.19 6.88 7.59%
EY 9.36 -4.16 5.90 0.61 7.62 23.86 14.54 -7.07%
DY 1.13 3.54 0.91 1.17 0.04 0.06 3.36 -16.59%
P/NAPS 1.44 1.02 1.10 1.32 1.48 0.71 1.26 2.24%

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