[KAB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 26.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 104,196 71,309 32,797 114,552 83,227 53,045 0 -
PBT 10,175 7,749 3,271 10,185 7,457 4,629 0 -
Tax -3,051 -2,127 -915 -3,409 -2,108 -1,402 0 -
NP 7,124 5,622 2,356 6,776 5,349 3,227 0 -
-
NP to SH 7,124 5,622 2,356 6,776 5,349 3,227 0 -
-
Tax Rate 29.99% 27.45% 27.97% 33.47% 28.27% 30.29% - -
Total Cost 97,072 65,687 30,441 107,776 77,878 49,818 0 -
-
Net Worth 48,000 48,000 44,800 36,286 21,600 19,199 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,200 - 1,600 - - - - -
Div Payout % 44.92% - 67.91% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 48,000 48,000 44,800 36,286 21,600 19,199 0 -
NOSH 320,000 320,000 320,000 320,000 240,000 240,000 0 -
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.84% 7.88% 7.18% 5.92% 6.43% 6.08% 0.00% -
ROE 14.84% 11.71% 5.26% 18.67% 24.76% 16.81% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 32.56 22.28 10.25 41.04 34.68 22.10 0.00 -
EPS 2.23 1.76 0.74 2.71 2.23 1.34 0.00 -
DPS 1.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.09 0.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 320,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.25 3.59 1.65 5.77 4.19 2.67 0.00 -
EPS 0.36 0.28 0.12 0.34 0.27 0.16 0.00 -
DPS 0.16 0.00 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0242 0.0226 0.0183 0.0109 0.0097 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 - - - -
Price 0.285 0.26 0.24 0.30 0.00 0.00 0.00 -
P/RPS 0.88 1.17 2.34 0.73 0.00 0.00 0.00 -
P/EPS 12.80 14.80 32.60 12.36 0.00 0.00 0.00 -
EY 7.81 6.76 3.07 8.09 0.00 0.00 0.00 -
DY 3.51 0.00 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.73 1.71 2.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 16/08/18 10/07/18 12/02/18 17/11/17 31/10/17 - -
Price 0.245 0.255 0.255 0.25 0.30 0.00 0.00 -
P/RPS 0.75 1.14 2.49 0.61 0.87 0.00 0.00 -
P/EPS 11.01 14.51 34.63 10.30 13.46 0.00 0.00 -
EY 9.09 6.89 2.89 9.71 7.43 0.00 0.00 -
DY 4.08 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.70 1.82 1.92 3.33 0.00 0.00 -

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