[KENANGA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[KENANGA] KENANGA INVESTMENT BANK BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -66.54%
YoY- 591.74%
Quarter Report
Latest QR
Upcoming QR
KENANGA's Result
KENANGA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 891,491 665,408 462,759 250,123 973,762 694,324 374,838 77.89%
PBT 148,236 106,592 80,297 42,692 134,715 81,633 18,308 301.68%
Tax -29,421 -20,085 -15,356 -8,425 -32,430 -18,684 -4,787 234.42%
NP 118,815 86,507 64,941 34,267 102,285 62,949 13,521 324.15%
-
NP to SH 118,390 86,173 64,733 34,161 102,082 62,791 13,521 323.14%
-
Tax Rate 19.85% 18.84% 19.12% 19.73% 24.07% 22.89% 26.15% -
Total Cost 772,676 578,901 397,818 215,856 871,477 631,375 361,317 65.75%
-
Net Worth 1,056,674 1,034,377 1,016,089 957,149 1,011,397 960,105 901,317 11.15%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 64,129 64,556 64,328 62,857 23,148 22,776 22,707 99.42%
Div Payout % 54.17% 74.92% 99.37% 184.00% 22.68% 36.27% 167.94% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,056,674 1,034,377 1,016,089 957,149 1,011,397 960,105 901,317 11.15%
NOSH 735,762 735,762 733,513 722,741 722,741 722,741 722,741 1.19%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.33% 13.00% 14.03% 13.70% 10.50% 9.07% 3.61% -
ROE 11.20% 8.33% 6.37% 3.57% 10.09% 6.54% 1.50% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 122.33 90.70 63.30 35.02 136.72 99.07 53.65 72.97%
EPS 16.29 11.86 8.96 4.78 14.56 8.98 1.94 311.52%
DPS 8.80 8.80 8.80 8.80 3.25 3.25 3.25 93.91%
NAPS 1.45 1.41 1.39 1.34 1.42 1.37 1.29 8.08%
Adjusted Per Share Value based on latest NOSH - 722,741
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 121.17 90.44 62.90 34.00 132.35 94.37 50.95 77.88%
EPS 16.09 11.71 8.80 4.64 13.87 8.53 1.84 322.77%
DPS 8.72 8.77 8.74 8.54 3.15 3.10 3.09 99.32%
NAPS 1.4362 1.4059 1.381 1.3009 1.3746 1.3049 1.225 11.15%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.17 1.29 1.37 1.81 0.95 0.695 0.55 -
P/RPS 0.96 1.42 2.16 5.17 0.69 0.70 1.03 -4.57%
P/EPS 7.20 10.98 15.47 37.85 6.63 7.76 28.42 -59.86%
EY 13.89 9.11 6.46 2.64 15.09 12.89 3.52 149.08%
DY 7.52 6.82 6.42 4.86 3.42 4.68 5.91 17.37%
P/NAPS 0.81 0.91 0.99 1.35 0.67 0.51 0.43 52.35%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 26/08/21 31/05/21 25/02/21 27/11/20 24/08/20 -
Price 1.30 1.24 1.36 1.54 1.90 0.895 0.96 -
P/RPS 1.06 1.37 2.15 4.40 1.39 0.90 1.79 -29.41%
P/EPS 8.00 10.56 15.36 32.20 13.26 9.99 49.61 -70.27%
EY 12.50 9.47 6.51 3.11 7.54 10.01 2.02 235.94%
DY 6.77 7.10 6.47 5.71 1.71 3.63 3.39 58.38%
P/NAPS 0.90 0.88 0.98 1.15 1.34 0.65 0.74 13.89%

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