[KAB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 26.57%
YoY- 583.89%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 182,757 152,597 132,775 132,816 29,865 57.23%
PBT 10,550 10,943 10,499 13,305 2,114 49.42%
Tax -4,143 -3,130 -3,288 -4,134 -773 52.11%
NP 6,407 7,813 7,211 9,171 1,341 47.80%
-
NP to SH 6,790 7,883 7,218 9,171 1,341 49.96%
-
Tax Rate 39.27% 28.60% 31.32% 31.07% 36.57% -
Total Cost 176,350 144,784 125,564 123,645 28,524 57.63%
-
Net Worth 84,154 78,618 53,091 48,000 19,199 44.65%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - 1,600 1,600 - -
Div Payout % - - 22.17% 17.45% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 84,154 78,618 53,091 48,000 19,199 44.65%
NOSH 1,691,895 925,574 354,000 320,000 240,000 62.89%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.51% 5.12% 5.43% 6.91% 4.49% -
ROE 8.07% 10.03% 13.60% 19.11% 6.98% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 10.86 15.53 40.01 41.51 12.44 -3.33%
EPS 0.40 0.80 2.18 2.87 0.56 -8.06%
DPS 0.00 0.00 0.48 0.50 0.00 -
NAPS 0.05 0.08 0.16 0.15 0.08 -11.07%
Adjusted Per Share Value based on latest NOSH - 320,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 8.79 7.34 6.39 6.39 1.44 57.13%
EPS 0.33 0.38 0.35 0.44 0.06 53.09%
DPS 0.00 0.00 0.08 0.08 0.00 -
NAPS 0.0405 0.0378 0.0255 0.0231 0.0092 44.81%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 - -
Price 0.635 0.855 0.21 0.26 0.00 -
P/RPS 5.85 5.51 0.52 0.63 0.00 -
P/EPS 157.40 106.59 9.65 9.07 0.00 -
EY 0.64 0.94 10.36 11.02 0.00 -
DY 0.00 0.00 2.30 1.92 0.00 -
P/NAPS 12.70 10.69 1.31 1.73 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/21 28/08/20 20/08/19 16/08/18 - -
Price 0.415 1.19 0.25 0.255 0.00 -
P/RPS 3.82 7.66 0.62 0.61 0.00 -
P/EPS 102.87 148.35 11.49 8.90 0.00 -
EY 0.97 0.67 8.70 11.24 0.00 -
DY 0.00 0.00 1.93 1.96 0.00 -
P/NAPS 8.30 14.88 1.56 1.70 0.00 -

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
Post a Comment