[KRONO] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 6.48%
YoY- 35.5%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 221,644 169,142 130,000 163,065 161,560 158,382 155,032 26.88%
PBT 25,033 20,620 16,060 18,663 19,821 15,874 11,552 67.37%
Tax -4,333 -3,120 -1,300 -2,318 -4,470 -2,862 -3,524 14.75%
NP 20,700 17,500 14,760 16,345 15,350 13,012 8,028 87.92%
-
NP to SH 20,700 17,500 14,760 16,345 15,350 13,012 8,028 87.92%
-
Tax Rate 17.31% 15.13% 8.09% 12.42% 22.55% 18.03% 30.51% -
Total Cost 200,944 151,642 115,240 146,720 146,209 145,370 147,004 23.14%
-
Net Worth 206,901 202,304 167,500 147,348 133,191 129,686 108,446 53.76%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 12,260 18,391 31,904 - - - - -
Div Payout % 59.23% 105.09% 216.16% - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 206,901 202,304 167,500 147,348 133,191 129,686 108,446 53.76%
NOSH 489,277 489,277 398,809 398,809 362,554 362,554 330,093 29.96%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.34% 10.35% 11.35% 10.02% 9.50% 8.22% 5.18% -
ROE 10.00% 8.65% 8.81% 11.09% 11.53% 10.03% 7.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.21 36.79 32.60 45.37 46.09 45.19 47.18 1.44%
EPS 4.51 3.80 3.72 4.56 4.39 3.72 2.44 50.55%
DPS 2.67 4.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.42 0.41 0.38 0.37 0.33 22.94%
Adjusted Per Share Value based on latest NOSH - 398,809
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 24.89 19.00 14.60 18.31 18.14 17.79 17.41 26.87%
EPS 2.32 1.97 1.66 1.84 1.72 1.46 0.90 87.89%
DPS 1.38 2.07 3.58 0.00 0.00 0.00 0.00 -
NAPS 0.2324 0.2272 0.1881 0.1655 0.1496 0.1456 0.1218 53.77%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.61 0.555 0.595 0.605 0.71 0.585 0.575 -
P/RPS 1.27 1.51 1.83 1.33 1.54 1.29 1.22 2.71%
P/EPS 13.55 14.58 16.08 13.30 16.21 15.76 23.54 -30.77%
EY 7.38 6.86 6.22 7.52 6.17 6.35 4.25 44.42%
DY 4.37 7.21 13.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.26 1.42 1.48 1.87 1.58 1.74 -15.13%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/10/19 19/08/19 21/05/19 28/02/19 30/10/18 15/08/18 31/05/18 -
Price 0.68 0.61 0.56 0.625 0.545 0.765 0.595 -
P/RPS 1.41 1.66 1.72 1.38 1.18 1.69 1.26 7.77%
P/EPS 15.10 16.03 15.13 13.74 12.44 20.61 24.36 -27.27%
EY 6.62 6.24 6.61 7.28 8.04 4.85 4.11 37.36%
DY 3.92 6.56 14.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.39 1.33 1.52 1.43 2.07 1.80 -11.04%

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