[KRONO] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
30-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 17.97%
YoY- 33.44%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 169,142 130,000 163,065 161,560 158,382 155,032 144,369 11.16%
PBT 20,620 16,060 18,663 19,821 15,874 11,552 12,979 36.26%
Tax -3,120 -1,300 -2,318 -4,470 -2,862 -3,524 -916 126.88%
NP 17,500 14,760 16,345 15,350 13,012 8,028 12,063 28.23%
-
NP to SH 17,500 14,760 16,345 15,350 13,012 8,028 12,063 28.23%
-
Tax Rate 15.13% 8.09% 12.42% 22.55% 18.03% 30.51% 7.06% -
Total Cost 151,642 115,240 146,720 146,209 145,370 147,004 132,306 9.54%
-
Net Worth 202,304 167,500 147,348 133,191 129,686 108,446 108,661 51.51%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 18,391 31,904 - - - - - -
Div Payout % 105.09% 216.16% - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 202,304 167,500 147,348 133,191 129,686 108,446 108,661 51.51%
NOSH 489,277 398,809 398,809 362,554 362,554 330,093 327,985 30.65%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.35% 11.35% 10.02% 9.50% 8.22% 5.18% 8.36% -
ROE 8.65% 8.81% 11.09% 11.53% 10.03% 7.40% 11.10% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 36.79 32.60 45.37 46.09 45.19 47.18 57.13 -25.48%
EPS 3.80 3.72 4.56 4.39 3.72 2.44 4.77 -14.09%
DPS 4.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.41 0.38 0.37 0.33 0.43 1.54%
Adjusted Per Share Value based on latest NOSH - 362,554
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.00 14.60 18.31 18.14 17.79 17.41 16.21 11.20%
EPS 1.97 1.66 1.84 1.72 1.46 0.90 1.35 28.74%
DPS 2.07 3.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2272 0.1881 0.1655 0.1496 0.1456 0.1218 0.122 51.53%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.555 0.595 0.605 0.71 0.585 0.575 0.925 -
P/RPS 1.51 1.83 1.33 1.54 1.29 1.22 1.62 -4.59%
P/EPS 14.58 16.08 13.30 16.21 15.76 23.54 19.38 -17.32%
EY 6.86 6.22 7.52 6.17 6.35 4.25 5.16 20.96%
DY 7.21 13.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.42 1.48 1.87 1.58 1.74 2.15 -30.03%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 21/05/19 28/02/19 30/10/18 15/08/18 31/05/18 26/02/18 -
Price 0.61 0.56 0.625 0.545 0.765 0.595 0.805 -
P/RPS 1.66 1.72 1.38 1.18 1.69 1.26 1.41 11.52%
P/EPS 16.03 15.13 13.74 12.44 20.61 24.36 16.86 -3.31%
EY 6.24 6.61 7.28 8.04 4.85 4.11 5.93 3.46%
DY 6.56 14.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.33 1.52 1.43 2.07 1.80 1.87 -17.98%

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