[KAB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 22.89%
YoY- -26.63%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 175,680 171,044 190,528 191,897 191,252 211,936 174,440 0.47%
PBT 12,802 10,224 4,959 3,985 3,444 3,084 7,558 42.23%
Tax -974 80 -2,128 -917 -982 -712 -3,177 -54.63%
NP 11,828 10,304 2,831 3,068 2,462 2,372 4,381 94.24%
-
NP to SH 11,556 9,704 2,893 3,045 2,478 2,360 4,352 92.09%
-
Tax Rate 7.61% -0.78% 42.91% 23.01% 28.51% 23.09% 42.03% -
Total Cost 163,852 160,740 187,697 188,829 188,790 209,564 170,059 -2.45%
-
Net Worth 126,559 126,559 144,639 126,559 125,859 125,199 122,630 2.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 126,559 126,559 144,639 126,559 125,859 125,199 122,630 2.13%
NOSH 1,807,994 1,807,994 1,807,994 1,807,994 1,797,994 1,797,994 1,777,994 1.12%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.73% 6.02% 1.49% 1.60% 1.29% 1.12% 2.51% -
ROE 9.13% 7.67% 2.00% 2.41% 1.97% 1.88% 3.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.72 9.46 10.54 10.61 10.64 11.85 9.96 -1.61%
EPS 0.64 0.52 0.16 0.17 0.14 0.12 0.26 82.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.07 0.07 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 1,807,994
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.84 8.61 9.59 9.66 9.63 10.67 8.78 0.45%
EPS 0.58 0.49 0.15 0.15 0.12 0.12 0.22 91.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0637 0.0728 0.0637 0.0634 0.063 0.0617 2.15%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.33 0.31 0.395 0.45 0.395 0.38 0.255 -
P/RPS 3.40 3.28 3.75 4.24 3.71 3.21 2.56 20.88%
P/EPS 51.63 57.76 246.86 267.16 286.61 287.99 102.65 -36.83%
EY 1.94 1.73 0.41 0.37 0.35 0.35 0.97 58.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 4.43 4.94 6.43 5.64 5.43 3.64 18.80%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 30/05/23 23/02/23 23/11/22 23/08/22 27/05/22 24/02/22 -
Price 0.365 0.32 0.34 0.47 0.41 0.405 0.355 -
P/RPS 3.76 3.38 3.23 4.43 3.85 3.42 3.57 3.52%
P/EPS 57.11 59.62 212.48 279.04 297.49 306.94 142.90 -45.83%
EY 1.75 1.68 0.47 0.36 0.34 0.33 0.70 84.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 4.57 4.25 6.71 5.86 5.79 5.07 1.83%

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