[KENANGA] YoY Quarter Result on 30-Jun-2020 [#2]

Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 394.63%
YoY- 265.43%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 198,259 176,931 212,636 209,739 169,052 167,124 174,340 2.16%
PBT 23,324 20,301 37,605 25,906 8,471 5,350 9,597 15.94%
Tax -6,626 -1,667 -6,931 -5,438 -2,870 -2,230 -5,288 3.82%
NP 16,698 18,634 30,674 20,468 5,601 3,120 4,309 25.31%
-
NP to SH 16,698 18,439 30,572 20,468 5,601 3,120 4,363 25.05%
-
Tax Rate 28.41% 8.21% 18.43% 20.99% 33.88% 41.68% 55.10% -
Total Cost 181,561 158,297 181,962 189,271 163,451 164,004 170,031 1.09%
-
Net Worth 1,019,265 1,009,236 1,016,089 901,317 887,332 875,240 874,281 2.58%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,019,265 1,009,236 1,016,089 901,317 887,332 875,240 874,281 2.58%
NOSH 735,762 735,762 733,513 722,741 722,741 722,678 722,547 0.30%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.42% 10.53% 14.43% 9.76% 3.31% 1.87% 2.47% -
ROE 1.64% 1.83% 3.01% 2.27% 0.63% 0.36% 0.50% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 27.43 24.19 29.09 30.02 24.20 23.30 24.13 2.15%
EPS 2.31 2.52 4.18 2.93 0.80 0.43 0.60 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.38 1.39 1.29 1.27 1.22 1.21 2.58%
Adjusted Per Share Value based on latest NOSH - 722,741
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 26.95 24.05 28.90 28.51 22.98 22.71 23.70 2.16%
EPS 2.27 2.51 4.16 2.78 0.76 0.42 0.59 25.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3853 1.3717 1.381 1.225 1.206 1.1896 1.1883 2.58%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.865 0.90 1.37 0.55 0.575 0.68 0.56 -
P/RPS 3.15 3.72 4.71 1.83 2.38 2.92 2.32 5.22%
P/EPS 37.45 35.70 32.76 18.77 71.73 156.36 92.74 -14.02%
EY 2.67 2.80 3.05 5.33 1.39 0.64 1.08 16.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.99 0.43 0.45 0.56 0.46 4.81%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 26/08/21 24/08/20 30/08/19 21/08/18 28/08/17 -
Price 0.895 0.895 1.36 0.96 0.50 0.765 0.53 -
P/RPS 3.26 3.70 4.68 3.20 2.07 3.28 2.20 6.77%
P/EPS 38.75 35.50 32.52 32.77 62.37 175.90 87.77 -12.73%
EY 2.58 2.82 3.08 3.05 1.60 0.57 1.14 14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.98 0.74 0.39 0.63 0.44 6.16%

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