[KAB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 41.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 135,521 132,816 124,168 91,371 60,047 29,865 0 -
PBT 12,903 13,305 10,941 7,670 4,942 2,114 0 -
Tax -4,353 -4,134 -3,695 -2,780 -1,478 -773 0 -
NP 8,550 9,171 7,246 4,890 3,464 1,341 0 -
-
NP to SH 8,550 9,171 7,246 4,890 3,464 1,341 0 -
-
Tax Rate 33.74% 31.07% 33.77% 36.25% 29.91% 36.57% - -
Total Cost 126,971 123,645 116,922 86,481 56,583 28,524 0 -
-
Net Worth 48,000 48,000 44,800 36,286 21,600 19,199 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,600 1,600 1,600 - - - - -
Div Payout % 18.71% 17.45% 22.08% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 48,000 48,000 44,800 36,286 21,600 19,199 0 -
NOSH 320,000 320,000 320,000 320,000 240,000 240,000 0 -
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.31% 6.91% 5.84% 5.35% 5.77% 4.49% 0.00% -
ROE 17.81% 19.11% 16.17% 13.48% 16.04% 6.98% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.35 41.51 38.80 32.73 25.02 12.44 0.00 -
EPS 2.67 2.87 2.26 1.75 1.44 0.56 0.00 -
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.13 0.09 0.08 0.00 -
Adjusted Per Share Value based on latest NOSH - 320,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.82 6.69 6.25 4.60 3.02 1.50 0.00 -
EPS 0.43 0.46 0.36 0.25 0.17 0.07 0.00 -
DPS 0.08 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0242 0.0226 0.0183 0.0109 0.0097 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 - - - -
Price 0.285 0.26 0.24 0.30 0.00 0.00 0.00 -
P/RPS 0.67 0.63 0.62 0.92 0.00 0.00 0.00 -
P/EPS 10.67 9.07 10.60 17.12 0.00 0.00 0.00 -
EY 9.38 11.02 9.43 5.84 0.00 0.00 0.00 -
DY 1.75 1.92 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.73 1.71 2.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 16/08/18 10/07/18 - - - - -
Price 0.245 0.255 0.255 0.00 0.00 0.00 0.00 -
P/RPS 0.58 0.61 0.66 0.00 0.00 0.00 0.00 -
P/EPS 9.17 8.90 11.26 0.00 0.00 0.00 0.00 -
EY 10.91 11.24 8.88 0.00 0.00 0.00 0.00 -
DY 2.04 1.96 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.70 1.82 0.00 0.00 0.00 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