[KAB] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 57.18%
YoY- 181.23%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 198,687 199,410 183,068 182,742 180,304 190,527 196,427 0.76%
PBT 32,574 29,923 29,248 9,638 6,744 4,959 5,599 223.12%
Tax -1,156 -1,046 -2,486 -2,123 -1,930 -2,128 -1,848 -26.83%
NP 31,418 28,877 26,762 7,515 4,814 2,831 3,751 311.90%
-
NP to SH 31,200 28,659 26,746 7,433 4,729 2,893 3,523 327.48%
-
Tax Rate 3.55% 3.50% 8.50% 22.03% 28.62% 42.91% 33.01% -
Total Cost 167,269 170,533 156,306 175,227 175,490 187,696 192,676 -8.98%
-
Net Worth 238,371 213,962 162,719 126,559 126,559 144,639 126,559 52.45%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 238,371 213,962 162,719 126,559 126,559 144,639 126,559 52.45%
NOSH 1,986,431 1,945,115 1,807,994 1,807,994 1,807,994 1,807,994 1,807,994 6.46%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 15.81% 14.48% 14.62% 4.11% 2.67% 1.49% 1.91% -
ROE 13.09% 13.39% 16.44% 5.87% 3.74% 2.00% 2.78% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.00 10.25 10.13 10.11 9.97 10.54 10.86 -5.34%
EPS 1.57 1.47 1.48 0.41 0.26 0.16 0.19 308.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.09 0.07 0.07 0.08 0.07 43.19%
Adjusted Per Share Value based on latest NOSH - 1,807,994
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.00 10.04 9.22 9.20 9.08 9.59 9.89 0.73%
EPS 1.57 1.44 1.35 0.37 0.24 0.15 0.18 323.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1077 0.0819 0.0637 0.0637 0.0728 0.0637 52.47%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.35 0.39 0.34 0.33 0.31 0.395 0.45 -
P/RPS 3.50 3.80 3.36 3.26 3.11 3.75 4.14 -10.58%
P/EPS 22.28 26.47 22.98 80.27 118.52 246.86 230.94 -78.93%
EY 4.49 3.78 4.35 1.25 0.84 0.41 0.43 377.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.55 3.78 4.71 4.43 4.94 6.43 -40.89%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 20/05/24 29/02/24 21/11/23 22/08/23 30/05/23 23/02/23 23/11/22 -
Price 0.375 0.375 0.34 0.365 0.32 0.34 0.47 -
P/RPS 3.75 3.66 3.36 3.61 3.21 3.23 4.33 -9.13%
P/EPS 23.88 25.45 22.98 88.78 122.34 212.48 241.20 -78.56%
EY 4.19 3.93 4.35 1.13 0.82 0.47 0.41 370.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.41 3.78 5.21 4.57 4.25 6.71 -39.82%

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