[KAB] QoQ Annualized Quarter 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- 19.31%
YoY- 74.22%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 124,264 139,096 138,928 142,618 131,188 114,552 110,969 7.84%
PBT 13,116 12,457 13,566 15,498 13,084 10,185 9,942 20.30%
Tax -3,676 -3,858 -4,068 -4,254 -3,660 -3,409 -2,810 19.63%
NP 9,440 8,599 9,498 11,244 9,424 6,776 7,132 20.57%
-
NP to SH 9,464 8,599 9,498 11,244 9,424 6,776 7,132 20.77%
-
Tax Rate 28.03% 30.97% 29.99% 27.45% 27.97% 33.47% 28.26% -
Total Cost 114,824 130,497 129,429 131,374 121,764 107,776 103,837 6.94%
-
Net Worth 51,199 48,000 48,000 48,000 44,800 36,286 21,600 77.86%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 1,600 4,266 - 6,400 - - -
Div Payout % - 18.61% 44.92% - 67.91% - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 51,199 48,000 48,000 48,000 44,800 36,286 21,600 77.86%
NOSH 320,000 320,000 320,000 320,000 320,000 320,000 240,000 21.16%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.60% 6.18% 6.84% 7.88% 7.18% 5.92% 6.43% -
ROE 18.48% 17.91% 19.79% 23.43% 21.04% 18.67% 33.02% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 38.83 43.47 43.42 44.57 41.00 41.04 46.24 -11.00%
EPS 2.96 2.69 2.97 3.52 2.96 2.71 2.97 -0.22%
DPS 0.00 0.50 1.33 0.00 2.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.14 0.13 0.09 46.80%
Adjusted Per Share Value based on latest NOSH - 320,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 6.07 6.79 6.78 6.96 6.41 5.59 5.42 7.85%
EPS 0.46 0.42 0.46 0.55 0.46 0.33 0.35 20.00%
DPS 0.00 0.08 0.21 0.00 0.31 0.00 0.00 -
NAPS 0.025 0.0234 0.0234 0.0234 0.0219 0.0177 0.0105 78.40%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - -
Price 0.215 0.195 0.285 0.26 0.24 0.30 0.00 -
P/RPS 0.55 0.45 0.66 0.58 0.59 0.73 0.00 -
P/EPS 7.27 7.26 9.60 7.40 8.15 12.36 0.00 -
EY 13.76 13.78 10.42 13.51 12.27 8.09 0.00 -
DY 0.00 2.56 4.68 0.00 8.33 0.00 0.00 -
P/NAPS 1.34 1.30 1.90 1.73 1.71 2.31 0.00 -
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 25/02/19 23/11/18 16/08/18 10/07/18 12/02/18 17/11/17 -
Price 0.215 0.215 0.245 0.255 0.255 0.25 0.30 -
P/RPS 0.55 0.49 0.56 0.57 0.62 0.61 0.65 -10.54%
P/EPS 7.27 8.00 8.25 7.26 8.66 10.30 10.10 -19.69%
EY 13.76 12.50 12.12 13.78 11.55 9.71 9.91 24.48%
DY 0.00 2.33 5.44 0.00 7.84 0.00 0.00 -
P/NAPS 1.34 1.43 1.63 1.70 1.82 1.92 3.33 -45.52%

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