[KAB] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -52.38%
YoY- -62.23%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 46,605 48,297 42,641 52,984 52,505 32,016 40,162 10.39%
PBT 1,970 1,267 951 771 2,610 824 1,547 17.43%
Tax -1,440 -196 -314 -178 -1,160 -517 -500 102.03%
NP 530 1,071 637 593 1,450 307 1,047 -36.40%
-
NP to SH 609 1,046 648 590 1,239 166 1,385 -42.08%
-
Tax Rate 73.10% 15.47% 33.02% 23.09% 44.44% 62.74% 32.32% -
Total Cost 46,075 47,226 42,004 52,391 51,055 31,709 39,115 11.50%
-
Net Worth 144,639 126,559 125,859 125,199 122,630 111,136 84,154 43.34%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 144,639 126,559 125,859 125,199 122,630 111,136 84,154 43.34%
NOSH 1,807,994 1,807,994 1,797,994 1,797,994 1,777,994 1,716,894 1,691,895 4.51%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.14% 2.22% 1.49% 1.12% 2.76% 0.96% 2.61% -
ROE 0.42% 0.83% 0.51% 0.47% 1.01% 0.15% 1.65% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.58 2.67 2.37 2.96 3.00 1.73 2.39 5.21%
EPS 0.03 0.06 0.04 0.03 0.07 0.01 0.08 -47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.07 0.07 0.07 0.06 0.05 36.68%
Adjusted Per Share Value based on latest NOSH - 1,797,994
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.35 2.43 2.15 2.67 2.64 1.61 2.02 10.58%
EPS 0.03 0.05 0.03 0.03 0.06 0.01 0.07 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0637 0.0634 0.063 0.0617 0.0559 0.0424 43.24%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.395 0.45 0.395 0.38 0.255 0.395 0.635 -
P/RPS 15.32 16.85 16.66 12.83 8.51 22.85 26.61 -30.72%
P/EPS 1,172.67 777.82 1,096.00 1,151.95 360.55 4,407.52 771.67 32.07%
EY 0.09 0.13 0.09 0.09 0.28 0.02 0.13 -21.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.94 6.43 5.64 5.43 3.64 6.58 12.70 -46.62%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 23/11/22 23/08/22 27/05/22 24/02/22 26/11/21 24/08/21 -
Price 0.34 0.47 0.41 0.405 0.355 0.32 0.415 -
P/RPS 13.19 17.59 17.29 13.67 11.84 18.51 17.39 -16.78%
P/EPS 1,009.39 812.39 1,137.62 1,227.74 501.95 3,570.65 504.32 58.61%
EY 0.10 0.12 0.09 0.08 0.20 0.03 0.20 -36.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 6.71 5.86 5.79 5.07 5.33 8.30 -35.91%

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