[KAB] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.34%
YoY- 22.49%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 190,527 174,440 150,806 159,618 139,096 91,371 15.82%
PBT 4,959 7,558 8,650 14,510 12,457 7,670 -8.34%
Tax -2,128 -3,177 -3,316 -4,014 -3,858 -2,780 -5.20%
NP 2,831 4,381 5,334 10,496 8,599 4,890 -10.34%
-
NP to SH 2,893 4,352 5,434 10,533 8,599 4,890 -9.96%
-
Tax Rate 42.91% 42.03% 38.34% 27.66% 30.97% 36.25% -
Total Cost 187,696 170,059 145,472 149,122 130,497 86,481 16.75%
-
Net Worth 144,639 122,630 83,826 77,461 48,000 36,286 31.83%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 3,200 - -
Div Payout % - - - - 37.21% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 144,639 122,630 83,826 77,461 48,000 36,286 31.83%
NOSH 1,807,994 1,777,994 931,608 370,230 320,000 320,000 41.36%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.49% 2.51% 3.54% 6.58% 6.18% 5.35% -
ROE 2.00% 3.55% 6.48% 13.60% 17.91% 13.48% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 10.54 9.96 16.19 43.27 43.47 32.73 -20.26%
EPS 0.16 0.25 0.58 2.86 2.69 1.75 -38.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.08 0.07 0.09 0.21 0.15 0.13 -9.24%
Adjusted Per Share Value based on latest NOSH - 370,230
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.59 8.78 7.59 8.04 7.00 4.60 15.81%
EPS 0.15 0.22 0.27 0.53 0.43 0.25 -9.70%
DPS 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.0728 0.0617 0.0422 0.039 0.0242 0.0183 31.78%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.395 0.255 1.05 0.965 0.195 0.30 -
P/RPS 3.75 2.56 6.49 2.23 0.45 0.92 32.42%
P/EPS 246.86 102.65 179.97 33.79 7.26 17.12 70.47%
EY 0.41 0.97 0.56 2.96 13.78 5.84 -41.19%
DY 0.00 0.00 0.00 0.00 5.13 0.00 -
P/NAPS 4.94 3.64 11.67 4.60 1.30 2.31 16.40%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/23 24/02/22 26/02/21 24/02/20 25/02/19 - -
Price 0.34 0.355 1.55 2.15 0.215 0.00 -
P/RPS 3.23 3.57 9.57 4.97 0.49 0.00 -
P/EPS 212.48 142.90 265.68 75.29 8.00 0.00 -
EY 0.47 0.70 0.38 1.33 12.50 0.00 -
DY 0.00 0.00 0.00 0.00 4.65 0.00 -
P/NAPS 4.25 5.07 17.22 10.24 1.43 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