[KGB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[KGB] KELINGTON GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ-0.0%
YoY- 77.35%
Quarter Report
Latest QR
Upcoming QR
KGB's Result
KGB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 347,465 321,366 246,313 174,553 146,472 113,492 146,889 15.42%
PBT 20,974 12,139 -3,827 4,913 3,024 7,238 9,961 13.20%
Tax -6,730 -1,552 -498 253 -161 -1,148 -1,218 32.94%
NP 14,244 10,587 -4,325 5,166 2,863 6,090 8,743 8.47%
-
NP to SH 14,400 10,677 -4,369 5,200 2,932 6,090 8,743 8.66%
-
Tax Rate 32.09% 12.79% - -5.15% 5.32% 15.86% 12.23% -
Total Cost 333,221 310,779 250,638 169,387 143,609 107,402 138,146 15.79%
-
Net Worth 89,907 69,889 57,011 62,118 55,740 54,511 51,089 9.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 3,455 2,223 1,070 2,166 806 3,180 31 119.29%
Div Payout % 24.00% 20.83% 0.00% 41.67% 27.50% 52.22% 0.36% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 89,907 69,889 57,011 62,118 55,740 54,511 51,089 9.87%
NOSH 245,434 222,365 214,166 216,666 161,240 159,019 79,405 20.68%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.10% 3.29% -1.76% 2.96% 1.95% 5.37% 5.95% -
ROE 16.02% 15.28% -7.66% 8.37% 5.26% 11.17% 17.11% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 150.84 144.52 115.01 80.56 90.84 71.37 184.98 -3.34%
EPS 6.25 4.80 -2.04 2.40 1.82 3.83 11.01 -9.00%
DPS 1.50 1.00 0.50 1.00 0.50 2.00 0.04 82.90%
NAPS 0.3903 0.3143 0.2662 0.2867 0.3457 0.3428 0.6434 -7.98%
Adjusted Per Share Value based on latest NOSH - 216,666
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 48.38 44.75 34.30 24.31 20.40 15.80 20.45 15.42%
EPS 2.01 1.49 -0.61 0.72 0.41 0.85 1.22 8.67%
DPS 0.48 0.31 0.15 0.30 0.11 0.44 0.00 -
NAPS 0.1252 0.0973 0.0794 0.0865 0.0776 0.0759 0.0711 9.88%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.69 0.585 0.26 0.355 0.56 0.485 0.43 -
P/RPS 0.46 0.40 0.23 0.44 0.62 0.68 0.23 12.24%
P/EPS 11.04 12.18 -12.75 14.79 30.80 12.66 3.91 18.87%
EY 9.06 8.21 -7.85 6.76 3.25 7.90 25.61 -15.89%
DY 2.17 1.71 1.92 2.82 0.89 4.12 0.09 69.92%
P/NAPS 1.77 1.86 0.98 1.24 1.62 1.41 0.67 17.56%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 21/05/18 29/05/17 25/05/16 28/05/15 28/05/14 30/05/13 25/05/12 -
Price 0.765 0.62 0.255 0.38 0.61 0.52 0.50 -
P/RPS 0.51 0.43 0.22 0.47 0.67 0.73 0.27 11.17%
P/EPS 12.24 12.91 -12.50 15.83 33.55 13.58 4.54 17.96%
EY 8.17 7.74 -8.00 6.32 2.98 7.36 22.02 -15.22%
DY 1.96 1.61 1.96 2.63 0.82 3.85 0.08 70.38%
P/NAPS 1.96 1.97 0.96 1.33 1.76 1.52 0.78 16.59%

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