[KGB] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.03%
YoY- 5.69%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 146,472 113,492 146,889 90,257 68,841 52,111 22.94%
PBT 3,024 7,238 9,961 8,706 7,701 6,981 -15.39%
Tax -161 -1,148 -1,218 -4 -240 -506 -20.45%
NP 2,863 6,090 8,743 8,702 7,461 6,475 -15.05%
-
NP to SH 2,932 6,090 8,743 8,228 7,785 6,337 -14.27%
-
Tax Rate 5.32% 15.86% 12.23% 0.05% 3.12% 7.25% -
Total Cost 143,609 107,402 138,146 81,555 61,380 45,636 25.75%
-
Net Worth 55,740 54,511 51,089 38,409 35,203 0 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 806 3,180 31 1,862 22 - -
Div Payout % 27.50% 52.22% 0.36% 22.63% 0.29% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 55,740 54,511 51,089 38,409 35,203 0 -
NOSH 161,240 159,019 79,405 69,393 75,060 56,114 23.48%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.95% 5.37% 5.95% 9.64% 10.84% 12.43% -
ROE 5.26% 11.17% 17.11% 21.42% 22.11% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 90.84 71.37 184.98 130.06 91.71 92.87 -0.44%
EPS 1.82 3.83 11.01 11.86 10.37 11.29 -30.56%
DPS 0.50 2.00 0.04 2.68 0.03 0.00 -
NAPS 0.3457 0.3428 0.6434 0.5535 0.469 0.00 -
Adjusted Per Share Value based on latest NOSH - 69,393
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.18 16.41 21.24 13.05 9.96 7.54 22.93%
EPS 0.42 0.88 1.26 1.19 1.13 0.92 -14.50%
DPS 0.12 0.46 0.00 0.27 0.00 0.00 -
NAPS 0.0806 0.0788 0.0739 0.0556 0.0509 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.56 0.485 0.43 0.35 0.75 0.00 -
P/RPS 0.62 0.68 0.23 0.27 0.82 0.00 -
P/EPS 30.80 12.66 3.91 2.95 7.23 0.00 -
EY 3.25 7.90 25.61 33.88 13.83 0.00 -
DY 0.89 4.12 0.09 7.67 0.04 0.00 -
P/NAPS 1.62 1.41 0.67 0.63 1.60 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/14 30/05/13 25/05/12 31/05/11 26/05/10 - -
Price 0.61 0.52 0.50 0.41 0.35 0.00 -
P/RPS 0.67 0.73 0.27 0.32 0.38 0.00 -
P/EPS 33.55 13.58 4.54 3.46 3.37 0.00 -
EY 2.98 7.36 22.02 28.92 29.63 0.00 -
DY 0.82 3.85 0.08 6.55 0.09 0.00 -
P/NAPS 1.76 1.52 0.78 0.74 0.75 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