[KAB] YoY 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- -11.33%
YoY- 1219.05%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
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 41,825 45,079 42,641 40,162 26,308 33,923 38,513 1.38%
PBT 7,102 3,845 951 1,547 215 2,512 4,478 7.98%
Tax -1,705 -507 -314 -500 -150 -638 -1,212 5.84%
NP 5,397 3,338 637 1,047 65 1,874 3,266 8.72%
-
NP to SH 5,567 3,352 648 1,385 105 1,875 3,266 9.28%
-
Tax Rate 24.01% 13.19% 33.02% 32.32% 69.77% 25.40% 27.07% -
Total Cost 36,428 41,741 42,004 39,115 26,243 32,049 35,247 0.55%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 12.90% 7.40% 1.49% 2.61% 0.25% 5.52% 8.48% -
ROE 2.34% 2.65% 0.51% 1.65% 0.13% 3.53% 6.80% -
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 2.11 2.49 2.37 2.39 2.68 10.22 12.04 -25.17%
EPS 0.28 0.19 0.04 0.08 0.01 0.57 1.02 -19.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 2.11 2.27 2.15 2.02 1.32 1.71 1.94 1.40%
EPS 0.28 0.17 0.03 0.07 0.01 0.09 0.16 9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 17.57 13.24 16.66 26.61 31.94 2.05 2.16 41.76%
P/EPS 132.02 177.99 1,096.00 771.67 8,002.29 37.16 25.47 31.52%
EY 0.76 0.56 0.09 0.13 0.01 2.69 3.93 -23.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 15.67 14.64 17.29 17.39 44.45 2.45 2.12 39.52%
P/EPS 117.75 196.87 1,137.62 504.32 11,137.69 44.24 24.98 29.45%
EY 0.85 0.51 0.09 0.20 0.01 2.26 4.00 -22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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