[KGB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.15%
YoY- -30.34%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 246,313 174,553 146,472 113,492 146,889 90,257 68,841 23.64%
PBT -3,827 4,913 3,024 7,238 9,961 8,706 7,701 -
Tax -498 253 -161 -1,148 -1,218 -4 -240 12.92%
NP -4,325 5,166 2,863 6,090 8,743 8,702 7,461 -
-
NP to SH -4,369 5,200 2,932 6,090 8,743 8,228 7,785 -
-
Tax Rate - -5.15% 5.32% 15.86% 12.23% 0.05% 3.12% -
Total Cost 250,638 169,387 143,609 107,402 138,146 81,555 61,380 26.39%
-
Net Worth 57,011 62,118 55,740 54,511 51,089 38,409 35,203 8.35%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 1,070 2,166 806 3,180 31 1,862 22 90.94%
Div Payout % 0.00% 41.67% 27.50% 52.22% 0.36% 22.63% 0.29% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 57,011 62,118 55,740 54,511 51,089 38,409 35,203 8.35%
NOSH 214,166 216,666 161,240 159,019 79,405 69,393 75,060 19.07%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1.76% 2.96% 1.95% 5.37% 5.95% 9.64% 10.84% -
ROE -7.66% 8.37% 5.26% 11.17% 17.11% 21.42% 22.11% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 115.01 80.56 90.84 71.37 184.98 130.06 91.71 3.84%
EPS -2.04 2.40 1.82 3.83 11.01 11.86 10.37 -
DPS 0.50 1.00 0.50 2.00 0.04 2.68 0.03 59.75%
NAPS 0.2662 0.2867 0.3457 0.3428 0.6434 0.5535 0.469 -8.99%
Adjusted Per Share Value based on latest NOSH - 159,019
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.62 25.25 21.18 16.41 21.24 13.05 9.96 23.63%
EPS -0.63 0.75 0.42 0.88 1.26 1.19 1.13 -
DPS 0.15 0.31 0.12 0.46 0.00 0.27 0.00 -
NAPS 0.0825 0.0898 0.0806 0.0788 0.0739 0.0556 0.0509 8.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.26 0.355 0.56 0.485 0.43 0.35 0.75 -
P/RPS 0.23 0.44 0.62 0.68 0.23 0.27 0.82 -19.07%
P/EPS -12.75 14.79 30.80 12.66 3.91 2.95 7.23 -
EY -7.85 6.76 3.25 7.90 25.61 33.88 13.83 -
DY 1.92 2.82 0.89 4.12 0.09 7.67 0.04 90.52%
P/NAPS 0.98 1.24 1.62 1.41 0.67 0.63 1.60 -7.83%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 28/05/15 28/05/14 30/05/13 25/05/12 31/05/11 26/05/10 -
Price 0.255 0.38 0.61 0.52 0.50 0.41 0.35 -
P/RPS 0.22 0.47 0.67 0.73 0.27 0.32 0.38 -8.69%
P/EPS -12.50 15.83 33.55 13.58 4.54 3.46 3.37 -
EY -8.00 6.32 2.98 7.36 22.02 28.92 29.63 -
DY 1.96 2.63 0.82 3.85 0.08 6.55 0.09 67.03%
P/NAPS 0.96 1.33 1.76 1.52 0.78 0.74 0.75 4.19%

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