[KAB] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 19.08%
YoY- 366.34%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 168,152 199,410 181,950 175,680 171,044 190,528 191,897 -8.42%
PBT 20,828 29,923 36,370 12,802 10,224 4,959 3,985 200.86%
Tax -360 -1,046 -1,394 -974 80 -2,128 -917 -46.35%
NP 20,468 28,877 34,976 11,828 10,304 2,831 3,068 253.97%
-
NP to SH 19,868 28,659 34,849 11,556 9,704 2,893 3,045 248.77%
-
Tax Rate 1.73% 3.50% 3.83% 7.61% -0.78% 42.91% 23.01% -
Total Cost 147,684 170,533 146,974 163,852 160,740 187,697 188,829 -15.09%
-
Net Worth 238,371 213,962 162,719 126,559 126,559 144,639 126,559 52.45%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 238,371 213,962 162,719 126,559 126,559 144,639 126,559 52.45%
NOSH 1,986,431 1,945,115 1,807,994 1,807,994 1,807,994 1,807,994 1,807,994 6.46%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 12.17% 14.48% 19.22% 6.73% 6.02% 1.49% 1.60% -
ROE 8.33% 13.39% 21.42% 9.13% 7.67% 2.00% 2.41% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 8.47 10.25 10.06 9.72 9.46 10.54 10.61 -13.93%
EPS 1.00 1.56 1.93 0.64 0.52 0.16 0.17 225.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.11 0.09 0.07 0.07 0.08 0.07 43.19%
Adjusted Per Share Value based on latest NOSH - 1,807,994
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 8.47 10.04 9.16 8.84 8.61 9.59 9.66 -8.38%
EPS 1.00 1.44 1.75 0.58 0.49 0.15 0.15 253.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.1077 0.0819 0.0637 0.0637 0.0728 0.0637 52.47%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.35 0.39 0.34 0.33 0.31 0.395 0.45 -
P/RPS 4.13 3.80 3.38 3.40 3.28 3.75 4.24 -1.73%
P/EPS 34.99 26.47 17.64 51.63 57.76 246.86 267.16 -74.17%
EY 2.86 3.78 5.67 1.94 1.73 0.41 0.37 290.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 3.55 3.78 4.71 4.43 4.94 6.43 -40.89%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 20/05/24 29/02/24 21/11/23 22/08/23 30/05/23 23/02/23 23/11/22 -
Price 0.375 0.375 0.34 0.365 0.32 0.34 0.47 -
P/RPS 4.43 3.66 3.38 3.76 3.38 3.23 4.43 0.00%
P/EPS 37.49 25.45 17.64 57.11 59.62 212.48 279.04 -73.73%
EY 2.67 3.93 5.67 1.75 1.68 0.47 0.36 279.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.41 3.78 5.21 4.57 4.25 6.71 -39.82%

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