[KAB] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 60.41%
YoY- 0.42%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 48,947 45,682 33,923 31,066 34,899 32,887 38,513 17.27%
PBT 4,765 3,954 2,512 3,279 2,282 2,426 4,478 4.21%
Tax -1,257 -1,200 -638 -919 -807 -924 -1,212 2.45%
NP 3,508 2,754 1,874 2,360 1,475 1,502 3,266 4.86%
-
NP to SH 3,537 2,755 1,875 2,366 1,475 1,502 3,266 5.44%
-
Tax Rate 26.38% 30.35% 25.40% 28.03% 35.36% 38.09% 27.07% -
Total Cost 45,439 42,928 32,049 28,706 33,424 31,385 35,247 18.39%
-
Net Worth 77,461 63,517 53,091 51,199 48,000 48,000 48,000 37.46%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 1,600 - - -
Div Payout % - - - - 108.47% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 77,461 63,517 53,091 51,199 48,000 48,000 48,000 37.46%
NOSH 370,230 354,000 354,000 320,000 320,000 320,000 320,000 10.17%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.17% 6.03% 5.52% 7.60% 4.23% 4.57% 8.48% -
ROE 4.57% 4.34% 3.53% 4.62% 3.07% 3.13% 6.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.27 12.95 10.22 9.71 10.91 10.28 12.04 6.68%
EPS 0.96 0.78 0.57 0.74 0.46 0.47 1.02 -3.95%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.21 0.18 0.16 0.16 0.15 0.15 0.15 25.06%
Adjusted Per Share Value based on latest NOSH - 320,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.46 2.30 1.71 1.56 1.76 1.66 1.94 17.10%
EPS 0.18 0.14 0.09 0.12 0.07 0.08 0.16 8.14%
DPS 0.00 0.00 0.00 0.00 0.08 0.00 0.00 -
NAPS 0.039 0.032 0.0267 0.0258 0.0242 0.0242 0.0242 37.33%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.965 0.37 0.21 0.215 0.195 0.285 0.26 -
P/RPS 7.27 2.86 2.05 2.21 1.79 2.77 2.16 124.09%
P/EPS 100.64 47.39 37.16 29.08 42.31 60.72 25.47 149.31%
EY 0.99 2.11 2.69 3.44 2.36 1.65 3.93 -60.01%
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 4.60 2.06 1.31 1.34 1.30 1.90 1.73 91.58%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 18/11/19 20/08/19 16/05/19 25/02/19 23/11/18 16/08/18 -
Price 2.15 0.61 0.25 0.215 0.215 0.245 0.255 -
P/RPS 16.20 4.71 2.45 2.21 1.97 2.38 2.12 286.52%
P/EPS 224.22 78.13 44.24 29.08 46.64 52.20 24.98 330.18%
EY 0.45 1.28 2.26 3.44 2.14 1.92 4.00 -76.60%
DY 0.00 0.00 0.00 0.00 2.33 0.00 0.00 -
P/NAPS 10.24 3.39 1.56 1.34 1.43 1.63 1.70 229.97%

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