[KAB] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -5.0%
YoY- -33.52%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 181,950 175,680 171,044 190,528 191,897 191,252 211,936 -9.66%
PBT 36,370 12,802 10,224 4,959 3,985 3,444 3,084 417.32%
Tax -1,394 -974 80 -2,128 -917 -982 -712 56.43%
NP 34,976 11,828 10,304 2,831 3,068 2,462 2,372 500.33%
-
NP to SH 34,849 11,556 9,704 2,893 3,045 2,478 2,360 500.90%
-
Tax Rate 3.83% 7.61% -0.78% 42.91% 23.01% 28.51% 23.09% -
Total Cost 146,974 163,852 160,740 187,697 188,829 188,790 209,564 -21.04%
-
Net Worth 162,719 126,559 126,559 144,639 126,559 125,859 125,199 19.07%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 162,719 126,559 126,559 144,639 126,559 125,859 125,199 19.07%
NOSH 1,807,994 1,807,994 1,807,994 1,807,994 1,807,994 1,797,994 1,797,994 0.37%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 19.22% 6.73% 6.02% 1.49% 1.60% 1.29% 1.12% -
ROE 21.42% 9.13% 7.67% 2.00% 2.41% 1.97% 1.88% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 10.06 9.72 9.46 10.54 10.61 10.64 11.85 -10.33%
EPS 1.93 0.64 0.52 0.16 0.17 0.14 0.12 536.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.07 0.08 0.07 0.07 0.07 18.22%
Adjusted Per Share Value based on latest NOSH - 1,807,994
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.16 8.84 8.61 9.59 9.66 9.63 10.67 -9.66%
EPS 1.75 0.58 0.49 0.15 0.15 0.12 0.12 495.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0819 0.0637 0.0637 0.0728 0.0637 0.0634 0.063 19.09%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.34 0.33 0.31 0.395 0.45 0.395 0.38 -
P/RPS 3.38 3.40 3.28 3.75 4.24 3.71 3.21 3.49%
P/EPS 17.64 51.63 57.76 246.86 267.16 286.61 287.99 -84.43%
EY 5.67 1.94 1.73 0.41 0.37 0.35 0.35 539.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 4.71 4.43 4.94 6.43 5.64 5.43 -21.43%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 22/08/23 30/05/23 23/02/23 23/11/22 23/08/22 27/05/22 -
Price 0.34 0.365 0.32 0.34 0.47 0.41 0.405 -
P/RPS 3.38 3.76 3.38 3.23 4.43 3.85 3.42 -0.78%
P/EPS 17.64 57.11 59.62 212.48 279.04 297.49 306.94 -85.08%
EY 5.67 1.75 1.68 0.47 0.36 0.34 0.33 564.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 5.21 4.57 4.25 6.71 5.86 5.79 -24.72%

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