[KAB] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
10-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 65.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 34,899 32,887 38,513 32,797 31,324 30,182 29,865 10.91%
PBT 2,282 2,426 4,478 3,271 2,728 2,828 2,114 5.21%
Tax -807 -924 -1,212 -915 -1,302 -705 -773 2.90%
NP 1,475 1,502 3,266 2,356 1,426 2,123 1,341 6.53%
-
NP to SH 1,475 1,502 3,266 2,356 1,426 2,123 1,341 6.53%
-
Tax Rate 35.36% 38.09% 27.07% 27.97% 47.73% 24.93% 36.57% -
Total Cost 33,424 31,385 35,247 30,441 29,898 28,059 28,524 11.11%
-
Net Worth 48,000 48,000 48,000 44,800 36,286 21,600 19,199 83.90%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,600 - - 1,600 - - - -
Div Payout % 108.47% - - 67.91% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 48,000 48,000 48,000 44,800 36,286 21,600 19,199 83.90%
NOSH 320,000 320,000 320,000 320,000 320,000 240,000 240,000 21.07%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.23% 4.57% 8.48% 7.18% 4.55% 7.03% 4.49% -
ROE 3.07% 3.13% 6.80% 5.26% 3.93% 9.83% 6.98% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.91 10.28 12.04 10.25 11.22 12.58 12.44 -8.35%
EPS 0.46 0.47 1.02 0.74 0.51 0.88 0.56 -12.25%
DPS 0.50 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.13 0.09 0.08 51.88%
Adjusted Per Share Value based on latest NOSH - 320,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.76 1.66 1.94 1.65 1.58 1.52 1.50 11.21%
EPS 0.07 0.08 0.16 0.12 0.07 0.11 0.07 0.00%
DPS 0.08 0.00 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.0242 0.0242 0.0242 0.0226 0.0183 0.0109 0.0097 83.64%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - - -
Price 0.195 0.285 0.26 0.24 0.30 0.00 0.00 -
P/RPS 1.79 2.77 2.16 2.34 2.67 0.00 0.00 -
P/EPS 42.31 60.72 25.47 32.60 58.72 0.00 0.00 -
EY 2.36 1.65 3.93 3.07 1.70 0.00 0.00 -
DY 2.56 0.00 0.00 2.08 0.00 0.00 0.00 -
P/NAPS 1.30 1.90 1.73 1.71 2.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 16/08/18 10/07/18 12/02/18 17/11/17 31/10/17 -
Price 0.215 0.245 0.255 0.255 0.25 0.30 0.00 -
P/RPS 1.97 2.38 2.12 2.49 2.23 2.39 0.00 -
P/EPS 46.64 52.20 24.98 34.63 48.94 33.91 0.00 -
EY 2.14 1.92 4.00 2.89 2.04 2.95 0.00 -
DY 2.33 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.43 1.63 1.70 1.82 1.92 3.33 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