KELINGTON GROUP BERHAD
KLSE (MYR): KGB (0151)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
3.56
Today's Change
+0.07 (2.01%)
Day's Change
3.45 - 3.58
Trading Volume
4,976,400
Financial
Market Cap
2,506 Million
NOSH
704 Million
Latest Quarter
30-Sep-2024 [#3]
Announcement Date
12-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
28-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
23.43% | 3.94%
Revenue | NP to SH
1,446,052.000 | 120,138.000
RPS | P/RPS
205.45 Cent | 1.73
EPS | P/E | EY
17.07 Cent | 20.86 | 4.79%
DPS | DY | Payout %
7.97 Cent | 2.24% | 46.72%
NAPS | P/NAPS
0.60 | 5.92
QoQ | YoY
1.05% | 41.76%
NP Margin | ROE
8.48% | 28.40%
F.Y. | Ann. Date
30-Sep-2024 | 12-Nov-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
1,613,919.000 | 102,651.000
RPS | P/RPS
229.30 Cent | 1.55
EPS | P/E | EY
14.58 Cent | 24.41 | 4.10%
DPS | DY | Payout %
3.66 Cent | 1.03% | 25.13%
NAPS | P/NAPS
0.48 | 7.43
YoY
85.31%
NP Margin | ROE
6.51% | 30.42%
F.Y. | Ann. Date
31-Dec-2023 | 28-Feb-2024
Revenue | NP to SH
1,290,393.333 | 112,542.666
RPS | P/RPS
183.34 Cent | 1.94
EPS | P/E | EY
15.99 Cent | 22.26 | 4.49%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
9.29% | 26.13%
NP Margin | ROE
8.93% | 26.61%
F.Y. | Ann. Date
30-Sep-2024 | 12-Nov-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,290,393 | 1,446,052 | 1,613,919 | 1,269,517 | 517,714 | 389,814 | 379,861 | 349,198 | 317,420 | 343,344 | 206,449 | 189,656 | 26.84% | |
| PBT | 147,172 | 157,275 | 133,003 | 73,645 | 38,488 | 20,061 | 31,365 | 24,459 | 16,943 | 10,071 | -1,910 | 5,499 | 42.44% | |
| Tax | -31,964 | -34,665 | -27,870 | -15,494 | -5,934 | -2,843 | -7,818 | -6,295 | -4,857 | -1,244 | -679 | -376 | 61.30% | |
| NP | 115,208 | 122,610 | 105,133 | 58,151 | 32,554 | 17,218 | 23,547 | 18,164 | 12,086 | 8,827 | -2,589 | 5,123 | 39.86% | |
| - | ||||||||||||||
| NP to SH | 112,542 | 120,138 | 102,651 | 55,395 | 31,820 | 17,110 | 23,987 | 18,458 | 12,258 | 8,866 | -2,623 | 5,175 | 39.33% | |
| - | ||||||||||||||
| Tax Rate | 21.72% | 22.04% | 20.95% | 21.04% | 15.42% | 14.17% | 24.93% | 25.74% | 28.67% | 12.35% | - | 6.84% | - | |
| Total Cost | 1,175,185 | 1,323,442 | 1,508,786 | 1,211,366 | 485,160 | 372,596 | 356,314 | 331,034 | 305,334 | 334,517 | 209,038 | 184,533 | 26.27% | |
| - | ||||||||||||||
| Net Worth | 423,006 | 423,006 | 337,415 | 241,577 | 194,959 | 164,454 | 154,797 | 116,492 | 80,120 | 65,946 | 59,315 | 71,252 | 18.84% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 423,006 | 423,006 | 337,415 | 241,577 | 194,959 | 164,454 | 154,797 | 116,492 | 80,120 | 65,946 | 59,315 | 71,252 | 18.84% | |
| NOSH | 690,607 | 690,607 | 647,036 | 645,246 | 645,246 | 322,623 | 311,459 | 266,833 | 229,834 | 222,375 | 220,420 | 193,097 | 14.37% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | 8.93% | 8.48% | 6.51% | 4.58% | 6.29% | 4.42% | 6.20% | 5.20% | 3.81% | 2.57% | -1.25% | 2.70% | - | |
| ROE | 26.61% | 28.40% | 30.42% | 22.93% | 16.32% | 10.40% | 15.50% | 15.84% | 15.30% | 13.44% | -4.42% | 7.26% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 189.50 | 212.36 | 250.30 | 197.43 | 80.51 | 123.54 | 122.40 | 133.21 | 138.11 | 155.88 | 93.66 | 98.22 | 10.94% | |
| EPS | 16.88 | 17.64 | 15.94 | 8.61 | 6.60 | 5.42 | 8.02 | 7.45 | 5.38 | 4.00 | -1.19 | 2.68 | 21.89% | |
| DPS | 8.00 | 8.24 | 4.00 | 2.50 | 1.50 | 0.50 | 1.00 | 2.50 | 1.00 | 0.50 | 1.00 | 0.50 | 25.97% | |
| NAPS | 0.6212 | 0.6212 | 0.5233 | 0.3757 | 0.3032 | 0.5212 | 0.4988 | 0.4444 | 0.3486 | 0.2994 | 0.2691 | 0.369 | 3.95% | |
| Adjusted Per Share Value based on latest NOSH - 690,607 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 183.34 | 205.45 | 229.30 | 180.37 | 73.56 | 55.38 | 53.97 | 49.61 | 45.10 | 48.78 | 29.33 | 26.95 | 26.83% | |
| EPS | 15.99 | 17.07 | 14.58 | 7.87 | 4.52 | 2.43 | 3.41 | 2.62 | 1.74 | 1.26 | -0.37 | 0.74 | 39.23% | |
| DPS | 7.74 | 7.97 | 3.66 | 2.28 | 1.37 | 0.22 | 0.44 | 0.93 | 0.33 | 0.16 | 0.31 | 0.14 | 43.67% | |
| NAPS | 0.601 | 0.601 | 0.4794 | 0.3432 | 0.277 | 0.2337 | 0.2199 | 0.1655 | 0.1138 | 0.0937 | 0.0843 | 0.1012 | 18.85% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/24 | 30/09/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 3.06 | 3.06 | 2.17 | 1.37 | 1.72 | 1.69 | 1.26 | 1.12 | 0.83 | 0.285 | 0.29 | 0.34 | - | |
| P/RPS | 1.61 | 1.44 | 0.87 | 0.69 | 2.14 | 1.37 | 1.03 | 0.84 | 0.60 | 0.18 | 0.31 | 0.35 | 10.64% | |
| P/EPS | 18.51 | 17.34 | 13.63 | 15.90 | 34.76 | 31.17 | 16.30 | 15.91 | 15.56 | 7.08 | -24.37 | 12.69 | 0.79% | |
| EY | 5.40 | 5.77 | 7.34 | 6.29 | 2.88 | 3.21 | 6.13 | 6.29 | 6.43 | 14.12 | -4.10 | 7.88 | -0.78% | |
| DY | 2.61 | 2.69 | 1.84 | 1.82 | 0.87 | 0.30 | 0.79 | 2.23 | 1.20 | 1.75 | 3.45 | 1.47 | 2.52% | |
| P/NAPS | 4.93 | 4.93 | 4.15 | 3.65 | 5.67 | 3.24 | 2.53 | 2.52 | 2.38 | 0.95 | 1.08 | 0.92 | 18.20% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 12/11/24 | 12/11/24 | 28/02/24 | 27/02/23 | 25/02/22 | 26/02/21 | 26/02/20 | 26/02/19 | 26/02/18 | 22/02/17 | 26/02/16 | 27/02/15 | - | |
| Price | 2.93 | 2.93 | 2.41 | 1.52 | 1.43 | 2.36 | 1.26 | 1.28 | 0.865 | 0.43 | 0.275 | 0.405 | - | |
| P/RPS | 1.55 | 1.38 | 0.96 | 0.77 | 1.78 | 1.91 | 1.03 | 0.96 | 0.63 | 0.28 | 0.29 | 0.41 | 9.90% | |
| P/EPS | 17.73 | 16.61 | 15.14 | 17.64 | 28.90 | 43.52 | 16.30 | 18.18 | 16.22 | 10.68 | -23.11 | 15.11 | 0.02% | |
| EY | 5.64 | 6.02 | 6.61 | 5.67 | 3.46 | 2.30 | 6.13 | 5.50 | 6.17 | 9.36 | -4.33 | 6.62 | -0.01% | |
| DY | 2.73 | 2.81 | 1.66 | 1.64 | 1.05 | 0.21 | 0.79 | 1.95 | 1.16 | 1.16 | 3.64 | 1.23 | 3.38% | |
| P/NAPS | 4.72 | 4.72 | 4.61 | 4.05 | 4.72 | 4.53 | 2.53 | 2.88 | 2.48 | 1.44 | 1.02 | 1.10 | 17.24% | |
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
21 people like this. Showing 50 of 6,426 comments
KGB was grossly oversold the past few months when bursa tech crashed. Great results should reverse it back to uptrend again..
1 week ago
not sure these people know how these warrants work or not. Selling the warrants so cheap.
1 week ago
VSTECS EPS just released 5.5 cents!
Amazing results! Quarter to Quarter shot up 28%! Better than KGB
For Q3 FY2024, the revenue increased by 30.2% to RM841.8 million from RM646.4 million last year attributed to recovery in both consumer and enterprise product and new product launching. Accordingly, gross profit (GP) increased by 28.6% to RM48.9 million from RM38.1 million last year.
1 week ago
I have ignored that posting for just comparing QoQ with kgb. Even ROE kgb is much higher than vstec. Anyhow is ok as both QR are good
1 week ago
dont forget KGB's warrants will dilute the outstanding shares by almost 1/3 by 2026
1 week ago
KGB is good but perhaps VSTECS is way better...it only needs a small margin expansion to cause significant impact on its bottom line
1 week ago
If I had to bet RM840 just to win RM19, I'd pass. I'd rather go for KGB with a better chance of winning big – plus, their winning margin could keep growing because of their moat. VSTECS is just a distributor only, and a bad one - with just a 2% margin.
KGB is the better choice.
1 week ago
https://theedgemalaysia.com/node/733824
According to one analyst who attended the briefing, Kelington’s tender book jumped by RM1 billion after bidding for an ultra high purity (UHP) gas job for Taiwan Semiconductor Manufacturing Company Ltd’s plant in Germany.
Kelington's order book reached RM1.45 billion at end-September, from RM1.29 billion in June, while its tender book surged to an-all time high of RM2.62 billion.
1 week ago
talking about MOAT
https://theedgemalaysia.com/node/662007
“Our network and channels have been built over three decades and it will be very tough for any new entrants to come in over the short term. Our profits have almost doubled over the last three years and we believe the best is yet to come,” he says.
1 week ago
I hold both KGB and VSTECS, I see no need to favor one over the other. Both have good growth prospects
1 week ago
According to one analyst who attended the briefing, Kelington’s tender book jumped by RM1 billion after bidding for an ultra high purity (UHP) gas job for Taiwan Semiconductor Manufacturing Company Ltd’s plant in Germany.
1 week ago
i collected KGB-WB at 56c, 44c, 38c, rm1.75, rm1.72 mainly because of goh sifu buy call. Never sold any, in fact thinking about converting them to mother next year
21 hours ago
Post a Comment
Featured Posts
Latest Videos
MQ Trading Signals
Time
Signal
Duration
Type
2024-11-22 16:35:00
TURTLE SYSTEM 20
5 Mins
SELL
2024-11-22 16:35:00
TURTLE SYSTEM 55
5 Mins
SELL
2024-11-22 15:50:00
ADX
10 Mins
BUY
2024-11-22 15:10:00
VOLUME BREAKOUT
10 Mins
BUY
2024-11-22 15:10:00
TURTLE SYSTEM 20
10 Mins
BUY
Apps
Top Articles
1
Axcapital's investment blog
KAB - Executing its way to a record quarter. Could more Petronas contracts be coming?
3
4
Koon Yew Yin's Blog
6
BFM Podcast
7
8
Koon Yew Yin's Blog
CPO price is rising rapidly as shown by chart below - Koon Yew Yin
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
ValueInvestor888
kgb wb is about 20sen discount....
kgb brings life to others like YTL and YLTP...
1 week ago