[KAB] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 9.72%
YoY- -70.0%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 81,515 41,825 42,038 62,947 48,623 45,079 42,761 53.56%
PBT 8,240 7,102 5,207 2,645 20,877 3,845 2,556 117.76%
Tax -2,087 -1,705 -90 0 -559 -507 20 -
NP 6,153 5,397 5,117 2,645 20,318 3,338 2,576 78.40%
-
NP to SH 6,108 5,567 4,967 2,522 20,359 3,352 2,426 84.76%
-
Tax Rate 25.33% 24.01% 1.73% 0.00% 2.68% 13.19% -0.78% -
Total Cost 75,362 36,428 36,921 60,302 28,305 41,741 40,185 51.90%
-
Net Worth 218,507 238,371 238,371 213,962 162,719 126,559 126,559 43.77%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 218,507 238,371 238,371 213,962 162,719 126,559 126,559 43.77%
NOSH 1,986,431 1,986,431 1,986,431 1,945,115 1,807,994 1,807,994 1,807,994 6.45%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 7.55% 12.90% 12.17% 4.20% 41.79% 7.40% 6.02% -
ROE 2.80% 2.34% 2.08% 1.18% 12.51% 2.65% 1.92% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.10 2.11 2.12 3.24 2.69 2.49 2.37 43.96%
EPS 0.31 0.28 0.25 0.13 1.13 0.19 0.13 78.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.11 0.09 0.07 0.07 35.05%
Adjusted Per Share Value based on latest NOSH - 1,986,431
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.10 2.11 2.12 3.17 2.45 2.27 2.15 53.59%
EPS 0.31 0.28 0.25 0.13 1.02 0.17 0.12 87.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.12 0.1077 0.0819 0.0637 0.0637 43.79%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.355 0.37 0.35 0.39 0.34 0.33 0.31 -
P/RPS 8.65 17.57 16.54 12.05 12.64 13.24 13.11 -24.15%
P/EPS 115.45 132.02 139.97 300.79 30.19 177.99 231.03 -36.94%
EY 0.87 0.76 0.71 0.33 3.31 0.56 0.43 59.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.08 2.92 3.55 3.78 4.71 4.43 -18.94%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 20/08/24 20/05/24 29/02/24 21/11/23 22/08/23 30/05/23 -
Price 0.325 0.33 0.375 0.375 0.34 0.365 0.32 -
P/RPS 7.92 15.67 17.72 11.59 12.64 14.64 13.53 -29.95%
P/EPS 105.70 117.75 149.97 289.22 30.19 196.87 238.48 -41.78%
EY 0.95 0.85 0.67 0.35 3.31 0.51 0.42 72.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 2.75 3.13 3.41 3.78 5.21 4.57 -25.24%

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