[KAB] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -5.67%
YoY- 85.35%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 167,728 175,680 191,252 179,838 115,934 129,978 142,618 2.73%
PBT 24,620 12,802 3,444 8,248 4,446 11,584 15,498 8.01%
Tax -3,590 -974 -982 -3,000 -1,346 -3,114 -4,254 -2.78%
NP 21,030 11,828 2,462 5,248 3,100 8,470 11,244 10.98%
-
NP to SH 21,070 11,556 2,478 5,894 3,180 8,484 11,244 11.02%
-
Tax Rate 14.58% 7.61% 28.51% 36.37% 30.27% 26.88% 27.45% -
Total Cost 146,698 163,852 188,790 174,590 112,834 121,508 131,374 1.85%
-
Net Worth 238,371 126,559 125,859 84,154 78,618 53,091 48,000 30.58%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 3,318 - -
Div Payout % - - - - - 39.11% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 238,371 126,559 125,859 84,154 78,618 53,091 48,000 30.58%
NOSH 1,986,431 1,807,994 1,797,994 1,691,895 925,574 354,000 320,000 35.52%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.54% 6.73% 1.29% 2.92% 2.67% 6.52% 7.88% -
ROE 8.84% 9.13% 1.97% 7.00% 4.04% 15.98% 23.43% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.44 9.72 10.64 10.68 11.80 39.17 44.57 -24.20%
EPS 1.06 0.64 0.14 0.36 0.34 2.60 3.52 -18.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.12 0.07 0.07 0.05 0.08 0.16 0.15 -3.64%
Adjusted Per Share Value based on latest NOSH - 1,691,895
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 8.44 8.84 9.63 9.05 5.84 6.54 7.18 2.72%
EPS 1.06 0.58 0.12 0.30 0.16 0.43 0.57 10.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.17 0.00 -
NAPS 0.12 0.0637 0.0634 0.0424 0.0396 0.0267 0.0242 30.55%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.37 0.33 0.395 0.635 0.855 0.21 0.26 -
P/RPS 4.38 3.40 3.71 5.94 7.25 0.54 0.58 40.02%
P/EPS 34.88 51.63 286.61 181.33 264.23 8.21 7.40 29.45%
EY 2.87 1.94 0.35 0.55 0.38 12.18 13.51 -22.73%
DY 0.00 0.00 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 3.08 4.71 5.64 12.70 10.69 1.31 1.73 10.08%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 20/08/24 22/08/23 23/08/22 24/08/21 28/08/20 20/08/19 16/08/18 -
Price 0.33 0.365 0.41 0.415 1.19 0.25 0.255 -
P/RPS 3.91 3.76 3.85 3.88 10.09 0.64 0.57 37.80%
P/EPS 31.11 57.11 297.49 118.51 367.75 9.78 7.26 27.41%
EY 3.21 1.75 0.34 0.84 0.27 10.23 13.78 -21.54%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 2.75 5.21 5.86 8.30 14.88 1.56 1.70 8.33%

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