[KAB] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 138.17%
YoY- 366.34%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 42,038 199,410 136,463 87,840 42,761 190,528 143,923 -55.94%
PBT 5,207 29,923 27,278 6,401 2,556 4,959 2,989 44.73%
Tax -90 -1,046 -1,046 -487 20 -2,128 -688 -74.19%
NP 5,117 28,877 26,232 5,914 2,576 2,831 2,301 70.28%
-
NP to SH 4,967 28,659 26,137 5,778 2,426 2,893 2,284 67.77%
-
Tax Rate 1.73% 3.50% 3.83% 7.61% -0.78% 42.91% 23.02% -
Total Cost 36,921 170,533 110,231 81,926 40,185 187,697 141,622 -59.15%
-
Net Worth 238,371 213,962 162,719 126,559 126,559 144,639 126,559 52.45%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 238,371 213,962 162,719 126,559 126,559 144,639 126,559 52.45%
NOSH 1,986,431 1,945,115 1,807,994 1,807,994 1,807,994 1,807,994 1,807,994 6.46%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 12.17% 14.48% 19.22% 6.73% 6.02% 1.49% 1.60% -
ROE 2.08% 13.39% 16.06% 4.57% 1.92% 2.00% 1.80% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.12 10.25 7.55 4.86 2.37 10.54 7.96 -58.57%
EPS 0.25 1.56 1.45 0.32 0.13 0.16 0.13 54.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.09 0.07 0.07 0.08 0.07 43.19%
Adjusted Per Share Value based on latest NOSH - 1,807,994
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 2.12 10.04 6.87 4.42 2.15 9.59 7.25 -55.91%
EPS 0.25 1.44 1.32 0.29 0.12 0.15 0.11 72.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1077 0.0819 0.0637 0.0637 0.0728 0.0637 52.47%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.35 0.39 0.34 0.33 0.31 0.395 0.45 -
P/RPS 16.54 3.80 4.50 6.79 13.11 3.75 5.65 104.50%
P/EPS 139.97 26.47 23.52 103.26 231.03 246.86 356.22 -46.32%
EY 0.71 3.78 4.25 0.97 0.43 0.41 0.28 85.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.55 3.78 4.71 4.43 4.94 6.43 -40.89%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 20/05/24 29/02/24 21/11/23 22/08/23 30/05/23 23/02/23 23/11/22 -
Price 0.375 0.375 0.34 0.365 0.32 0.34 0.47 -
P/RPS 17.72 3.66 4.50 7.51 13.53 3.23 5.90 108.02%
P/EPS 149.97 25.45 23.52 114.21 238.48 212.48 372.05 -45.40%
EY 0.67 3.93 4.25 0.88 0.42 0.47 0.27 83.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.41 3.78 5.21 4.57 4.25 6.71 -39.82%

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