[KAB] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 110.0%
YoY- -57.96%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 83,864 87,840 95,626 89,919 57,967 64,989 71,309 2.73%
PBT 12,310 6,401 1,722 4,124 2,223 5,792 7,749 8.01%
Tax -1,795 -487 -491 -1,500 -673 -1,557 -2,127 -2.78%
NP 10,515 5,914 1,231 2,624 1,550 4,235 5,622 10.98%
-
NP to SH 10,535 5,778 1,239 2,947 1,590 4,242 5,622 11.02%
-
Tax Rate 14.58% 7.61% 28.51% 36.37% 30.27% 26.88% 27.45% -
Total Cost 73,349 81,926 94,395 87,295 56,417 60,754 65,687 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 - - - - - 1,659 - -
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 4.42% 4.57% 0.98% 3.50% 2.02% 7.99% 11.71% -
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 4.22 4.86 5.32 5.34 5.90 19.59 22.28 -24.19%
EPS 0.53 0.32 0.07 0.18 0.17 1.30 1.76 -18.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 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 - 1,797,994
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.03 4.23 4.60 4.33 2.79 3.13 3.43 2.72%
EPS 0.51 0.28 0.06 0.14 0.08 0.20 0.27 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
NAPS 0.1147 0.0609 0.0605 0.0405 0.0378 0.0255 0.0231 30.58%
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 8.76 6.79 7.43 11.89 14.50 1.07 1.17 39.82%
P/EPS 69.77 103.26 573.21 362.66 528.45 16.43 14.80 29.45%
EY 1.43 0.97 0.17 0.28 0.19 6.09 6.76 -22.79%
DY 0.00 0.00 0.00 0.00 0.00 2.38 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 7.82 7.51 7.71 7.77 20.17 1.28 1.14 37.80%
P/EPS 62.22 114.21 594.98 237.02 735.51 19.56 14.51 27.43%
EY 1.61 0.88 0.17 0.42 0.14 5.11 6.89 -21.50%
DY 0.00 0.00 0.00 0.00 0.00 2.00 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