[KAB] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.34%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 150,436 152,597 160,212 159,618 145,570 132,775 137,365 6.22%
PBT 9,206 10,943 13,240 14,510 12,027 10,499 12,465 -18.24%
Tax -2,790 -3,130 -3,618 -4,014 -3,564 -3,288 -3,862 -19.44%
NP 6,416 7,813 9,622 10,496 8,463 7,211 8,603 -17.71%
-
NP to SH 6,497 7,883 9,653 10,533 8,471 7,218 8,609 -17.06%
-
Tax Rate 30.31% 28.60% 27.33% 27.66% 29.63% 31.32% 30.98% -
Total Cost 144,020 144,784 150,590 149,122 137,107 125,564 128,762 7.72%
-
Net Worth 74,271 78,618 78,056 77,461 63,517 53,091 51,199 28.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - 1,600 1,600 1,600 -
Div Payout % - - - - 18.89% 22.17% 18.59% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 74,271 78,618 78,056 77,461 63,517 53,091 51,199 28.05%
NOSH 925,574 925,574 925,574 370,230 354,000 354,000 320,000 102.61%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.26% 5.12% 6.01% 6.58% 5.81% 5.43% 6.26% -
ROE 8.75% 10.03% 12.37% 13.60% 13.34% 13.60% 16.81% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.20 15.53 20.53 43.27 41.25 40.01 42.93 -47.68%
EPS 0.70 0.80 1.24 2.86 2.40 2.18 2.69 -59.14%
DPS 0.00 0.00 0.00 0.00 0.45 0.48 0.50 -
NAPS 0.08 0.08 0.10 0.21 0.18 0.16 0.16 -36.92%
Adjusted Per Share Value based on latest NOSH - 370,230
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 7.57 7.68 8.07 8.04 7.33 6.68 6.92 6.15%
EPS 0.33 0.40 0.49 0.53 0.43 0.36 0.43 -16.13%
DPS 0.00 0.00 0.00 0.00 0.08 0.08 0.08 -
NAPS 0.0374 0.0396 0.0393 0.039 0.032 0.0267 0.0258 27.99%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.96 0.855 0.835 0.965 0.37 0.21 0.215 -
P/RPS 5.92 5.51 4.07 2.23 0.90 0.52 0.50 417.14%
P/EPS 137.18 106.59 67.52 33.79 15.41 9.65 7.99 562.08%
EY 0.73 0.94 1.48 2.96 6.49 10.36 12.51 -84.87%
DY 0.00 0.00 0.00 0.00 1.23 2.30 2.33 -
P/NAPS 12.00 10.69 8.35 4.60 2.06 1.31 1.34 329.52%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 22/06/20 24/02/20 18/11/19 20/08/19 16/05/19 -
Price 1.01 1.19 0.785 2.15 0.61 0.25 0.215 -
P/RPS 6.23 7.66 3.82 4.97 1.48 0.62 0.50 434.99%
P/EPS 144.32 148.35 63.48 75.29 25.41 11.49 7.99 584.80%
EY 0.69 0.67 1.58 1.33 3.94 8.70 12.51 -85.43%
DY 0.00 0.00 0.00 0.00 0.74 1.93 2.33 -
P/NAPS 12.63 14.88 7.85 10.24 3.39 1.56 1.34 344.38%

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