[KENANGA] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[KENANGA] KENANGA INVESTMENT BANK BERHAD

Announcement Date

30-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 71.94%

YoY- -27.86%

Quarter Report

KIBB Unaudited Financial Statements- 30 Jun 2019.pdf

Latest QR

Upcoming QR

KENANGA's Result

KENANGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	361,835	462,759	374,838	325,692	349,456	343,473	294,506	3.48%
YoY %	-21.81%	23.46%	15.09%	-6.80%	1.74%	16.63%	-	-
Horiz. %	122.86%	157.13%	127.28%	110.59%	118.66%	116.63%	100.00%	-
PBT	41,785	80,297	18,308	19,440	28,932	15,084	18,930	14.09%
YoY %	-47.96%	338.59%	-5.82%	-32.81%	91.81%	-20.32%	-	-
Horiz. %	220.73%	424.18%	96.71%	102.69%	152.84%	79.68%	100.00%	-
Tax	-6,228	-15,356	-4,787	-6,053	-10,376	-8,853	-6,618	-1.00%
YoY %	59.44%	-220.79%	20.92%	41.66%	-17.20%	-33.77%	-	-
Horiz. %	94.11%	232.03%	72.33%	91.46%	156.78%	133.77%	100.00%	-
NP	35,557	64,941	13,521	13,387	18,556	6,231	12,312	19.32%
YoY %	-45.25%	380.30%	1.00%	-27.86%	197.80%	-49.39%	-	-
Horiz. %	288.80%	527.46%	109.82%	108.73%	150.71%	50.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,134	64,733	13,521	13,387	18,556	6,253	11,878	19.80%
YoY %	-45.72%	378.76%	1.00%	-27.86%	196.75%	-47.36%	-	-
Horiz. %	295.79%	544.98%	113.83%	112.70%	156.22%	52.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.90%	19.12%	26.15%	31.14%	35.86%	58.69%	34.96%	-
YoY %	-22.07%	-26.88%	-16.02%	-13.16%	-38.90%	67.88%	-	-
Horiz. %	42.62%	54.69%	74.80%	89.07%	102.57%	167.88%	100.00%	-
Total Cost	326,278	397,818	361,317	312,305	330,900	337,242	282,194	2.44%
YoY %	-17.98%	10.10%	15.69%	-5.62%	-1.88%	19.51%	-	-
Horiz. %	115.62%	140.97%	128.04%	110.67%	117.26%	119.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,009,236	1,016,089	901,317	887,332	875,240	874,281	874,281	2.42%
YoY %	-0.67%	12.73%	1.58%	1.38%	0.11%	0.00%	-	-
Horiz. %	115.44%	116.22%	103.09%	101.49%	100.11%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	76,789	64,328	22,707	7,685	21,522	-	-	-
YoY %	19.37%	183.30%	195.47%	-64.29%	0.00%	-	-	-
Horiz. %	356.79%	298.89%	105.51%	35.71%	100.00%	-	-	-
Div Payout %	218.56%	99.37%	167.94%	57.41%	115.99%	-	-	-
YoY %	119.95%	-40.83%	192.53%	-50.50%	0.00%	-	-	-
Horiz. %	188.43%	85.67%	144.79%	49.50%	100.00%	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	1,009,236	1,016,089	901,317	887,332	875,240	874,281	874,281	2.42%
YoY %	-0.67%	12.73%	1.58%	1.38%	0.11%	0.00%	-	-
Horiz. %	115.44%	116.22%	103.09%	101.49%	100.11%	100.00%	100.00%	-
NOSH	735,762	733,513	722,741	722,741	722,678	722,547	722,546	0.30%
YoY %	0.31%	1.49%	0.00%	0.01%	0.02%	0.00%	-	-
Horiz. %	101.83%	101.52%	100.03%	100.03%	100.02%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	9.83%	14.03%	3.61%	4.11%	5.31%	1.81%	4.18%	-
YoY %	-29.94%	288.64%	-12.17%	-22.60%	193.37%	-56.70%	-	-
Horiz. %	235.17%	335.65%	86.36%	98.33%	127.03%	43.30%	100.00%	-
ROE	3.48%	6.37%	1.50%	1.51%	2.12%	0.72%	1.36%	-
YoY %	-45.37%	324.67%	-0.66%	-28.77%	194.44%	-47.06%	-	-
Horiz. %	255.88%	468.38%	110.29%	111.03%	155.88%	52.94%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	49.48	63.30	53.65	46.61	48.71	47.54	40.76	3.28%
YoY %	-21.83%	17.99%	15.10%	-4.31%	2.46%	16.63%	-	-
Horiz. %	121.39%	155.30%	131.62%	114.35%	119.50%	116.63%	100.00%	-
EPS	4.82	8.96	1.94	1.92	2.57	0.87	1.64	19.67%
YoY %	-46.21%	361.86%	1.04%	-25.29%	195.40%	-46.95%	-	-
Horiz. %	293.90%	546.34%	118.29%	117.07%	156.71%	53.05%	100.00%	-
DPS	10.50	8.80	3.25	1.10	3.00	0.00	0.00	-
YoY %	19.32%	170.77%	195.45%	-63.33%	0.00%	0.00%	-	-
Horiz. %	350.00%	293.33%	108.33%	36.67%	100.00%	-	-	-
NAPS	1.38	1.39	1.29	1.27	1.22	1.21	1.21	2.21%
YoY %	-0.72%	7.75%	1.57%	4.10%	0.83%	0.00%	-	-
Horiz. %	114.05%	114.88%	106.61%	104.96%	100.83%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 722,741
RPS	49.18	62.90	50.95	44.27	47.50	46.68	40.03	3.48%
YoY %	-21.81%	23.45%	15.09%	-6.80%	1.76%	16.61%	-	-
Horiz. %	122.86%	157.13%	127.28%	110.59%	118.66%	116.61%	100.00%	-
EPS	4.78	8.80	1.84	1.82	2.52	0.85	1.61	19.87%
YoY %	-45.68%	378.26%	1.10%	-27.78%	196.47%	-47.20%	-	-
Horiz. %	296.89%	546.58%	114.29%	113.04%	156.52%	52.80%	100.00%	-
DPS	10.44	8.74	3.09	1.04	2.93	0.00	0.00	-
YoY %	19.45%	182.85%	197.12%	-64.51%	0.00%	0.00%	-	-
Horiz. %	356.31%	298.29%	105.46%	35.49%	100.00%	-	-	-
NAPS	1.3717	1.381	1.225	1.206	1.1896	1.1883	1.1883	2.41%
YoY %	-0.67%	12.73%	1.58%	1.38%	0.11%	0.00%	-	-
Horiz. %	115.43%	116.22%	103.09%	101.49%	100.11%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.90	1.37	0.55	0.575	0.68	0.56	0.495	-
P/RPS	1.82	2.16	1.03	1.23	1.40	1.18	1.21	7.03%
YoY %	-15.74%	109.71%	-16.26%	-12.14%	18.64%	-2.48%	-	-
Horiz. %	150.41%	178.51%	85.12%	101.65%	115.70%	97.52%	100.00%	-
P/EPS	18.73	15.47	28.42	30.01	26.29	64.71	30.11	-7.60%
YoY %	21.07%	-45.57%	-5.30%	14.15%	-59.37%	114.91%	-	-
Horiz. %	62.21%	51.38%	94.39%	99.67%	87.31%	214.91%	100.00%	-
EY	5.34	6.46	3.52	3.33	3.80	1.55	3.32	8.23%
YoY %	-17.34%	83.52%	5.71%	-12.37%	145.16%	-53.31%	-	-
Horiz. %	160.84%	194.58%	106.02%	100.30%	114.46%	46.69%	100.00%	-
DY	11.67	6.42	5.91	1.91	4.41	0.00	0.00	-
YoY %	81.78%	8.63%	209.42%	-56.69%	0.00%	0.00%	-	-
Horiz. %	264.63%	145.58%	134.01%	43.31%	100.00%	-	-	-
P/NAPS	0.65	0.99	0.43	0.45	0.56	0.46	0.41	7.97%
YoY %	-34.34%	130.23%	-4.44%	-19.64%	21.74%	12.20%	-	-
Horiz. %	158.54%	241.46%	104.88%	109.76%	136.59%	112.20%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/22	26/08/21	24/08/20	30/08/19	21/08/18	28/08/17	29/08/16	-
Price	0.895	1.36	0.96	0.50	0.765	0.53	0.475	-
P/RPS	1.81	2.15	1.79	1.07	1.57	1.11	1.17	7.53%
YoY %	-15.81%	20.11%	67.29%	-31.85%	41.44%	-5.13%	-	-
Horiz. %	154.70%	183.76%	152.99%	91.45%	134.19%	94.87%	100.00%	-
P/EPS	18.63	15.36	49.61	26.10	29.58	61.24	28.89	-7.04%
YoY %	21.29%	-69.04%	90.08%	-11.76%	-51.70%	111.98%	-	-
Horiz. %	64.49%	53.17%	171.72%	90.34%	102.39%	211.98%	100.00%	-
EY	5.37	6.51	2.02	3.83	3.38	1.63	3.46	7.59%
YoY %	-17.51%	222.28%	-47.26%	13.31%	107.36%	-52.89%	-	-
Horiz. %	155.20%	188.15%	58.38%	110.69%	97.69%	47.11%	100.00%	-
DY	11.73	6.47	3.39	2.20	3.92	0.00	0.00	-
YoY %	81.30%	90.86%	54.09%	-43.88%	0.00%	0.00%	-	-
Horiz. %	299.23%	165.05%	86.48%	56.12%	100.00%	-	-	-
P/NAPS	0.65	0.98	0.74	0.39	0.63	0.44	0.39	8.88%
YoY %	-33.67%	32.43%	89.74%	-38.10%	43.18%	12.82%	-	-
Horiz. %	166.67%	251.28%	189.74%	100.00%	161.54%	112.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos