[KAB] QoQ 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- 61.42%
YoY- 530.12%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
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 45,079 42,761 46,605 48,297 42,641 52,984 52,505 -9.69%
PBT 3,845 2,556 1,970 1,267 951 771 2,610 29.56%
Tax -507 20 -1,440 -196 -314 -178 -1,160 -42.49%
NP 3,338 2,576 530 1,071 637 593 1,450 74.61%
-
NP to SH 3,352 2,426 609 1,046 648 590 1,239 94.51%
-
Tax Rate 13.19% -0.78% 73.10% 15.47% 33.02% 23.09% 44.44% -
Total Cost 41,741 40,185 46,075 47,226 42,004 52,391 51,055 -12.59%
-
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 7.40% 6.02% 1.14% 2.22% 1.49% 1.12% 2.76% -
ROE 2.65% 1.92% 0.42% 0.83% 0.51% 0.47% 1.01% -
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 2.49 2.37 2.58 2.67 2.37 2.96 3.00 -11.71%
EPS 0.19 0.13 0.03 0.06 0.04 0.03 0.07 94.93%
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 2.27 2.15 2.35 2.43 2.15 2.67 2.64 -9.60%
EPS 0.17 0.12 0.03 0.05 0.03 0.03 0.06 100.61%
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 13.24 13.11 15.32 16.85 16.66 12.83 8.51 34.37%
P/EPS 177.99 231.03 1,172.67 777.82 1,096.00 1,151.95 360.55 -37.61%
EY 0.56 0.43 0.09 0.13 0.09 0.09 0.28 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 14.64 13.53 13.19 17.59 17.29 13.67 11.84 15.24%
P/EPS 196.87 238.48 1,009.39 812.39 1,137.62 1,227.74 501.95 -46.51%
EY 0.51 0.42 0.10 0.12 0.09 0.08 0.20 86.96%
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