[KBUNAI] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[KBUNAI] KARAMBUNAI CORP BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 21.12%
YoY- 1103.81%
Quarter Report
Latest QR
Upcoming QR
KBUNAI's Result
KBUNAI'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 73,860 75,478 78,940 89,617 85,650 84,155 81,045 -5.99%
PBT 25,715 29,209 31,554 45,517 40,455 37,808 29,872 -9.49%
Tax 13,666 13,676 13,370 -8,861 -10,190 -10,895 -10,979 -
NP 39,381 42,885 44,924 36,656 30,265 26,913 18,893 63.10%
-
NP to SH 39,381 42,885 44,924 36,656 30,265 26,913 18,893 63.10%
-
Tax Rate -53.14% -46.82% -42.37% 19.47% 25.19% 28.82% 36.75% -
Total Cost 34,479 32,593 34,016 52,961 55,385 57,242 62,152 -32.46%
-
Net Worth 878,041 874,575 873,420 875,153 860,711 853,201 850,313 2.16%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 878,041 874,575 873,420 875,153 860,711 853,201 850,313 2.16%
NOSH 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 5,776,587 0.00%
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 53.32% 56.82% 56.91% 40.90% 35.34% 31.98% 23.31% -
ROE 4.49% 4.90% 5.14% 4.19% 3.52% 3.15% 2.22% -
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 1.28 1.31 1.37 1.55 1.48 1.46 1.40 -5.79%
EPS 0.68 0.74 0.78 0.63 0.52 0.47 0.33 61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1514 0.1512 0.1515 0.149 0.1477 0.1472 2.16%
Adjusted Per Share Value based on latest NOSH - 5,776,587
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.28 1.31 1.37 1.55 1.48 1.46 1.40 -5.79%
EPS 0.68 0.74 0.78 0.63 0.52 0.47 0.33 61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.1514 0.1512 0.1515 0.149 0.1477 0.1472 2.16%
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 29/09/17 30/06/17 31/03/17 -
Price 0.085 0.085 0.08 0.06 0.065 0.065 0.07 -
P/RPS 6.65 6.51 5.85 3.87 4.38 4.46 4.99 21.07%
P/EPS 12.47 11.45 10.29 9.46 12.41 13.95 21.40 -30.21%
EY 8.02 8.73 9.72 10.58 8.06 7.17 4.67 43.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.53 0.40 0.44 0.44 0.48 10.81%
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 22/11/18 28/08/18 28/05/18 26/02/18 23/11/17 29/08/17 31/05/17 -
Price 0.08 0.085 0.08 0.07 0.07 0.07 0.07 -
P/RPS 6.26 6.51 5.85 4.51 4.72 4.80 4.99 16.30%
P/EPS 11.73 11.45 10.29 11.03 13.36 15.02 21.40 -32.99%
EY 8.52 8.73 9.72 9.07 7.48 6.66 4.67 49.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.53 0.46 0.47 0.47 0.48 6.82%

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