[KAB] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 37.69%
YoY- -48.4%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 162,580 179,838 199,028 150,805 135,317 115,934 126,640 18.10%
PBT 6,597 8,248 10,308 8,649 5,920 4,446 8,036 -12.31%
Tax -2,689 -3,000 -4,000 -3,315 -2,044 -1,346 -2,092 18.20%
NP 3,908 5,248 6,308 5,334 3,876 3,100 5,944 -24.36%
-
NP to SH 4,150 5,894 6,248 5,434 3,946 3,180 5,944 -21.28%
-
Tax Rate 40.76% 36.37% 38.80% 38.33% 34.53% 30.27% 26.03% -
Total Cost 158,672 174,590 192,720 145,471 131,441 112,834 120,696 19.98%
-
Net Worth 111,136 84,154 83,718 83,826 74,271 78,618 78,056 26.53%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 111,136 84,154 83,718 83,826 74,271 78,618 78,056 26.53%
NOSH 1,716,894 1,691,895 939,941 931,608 925,574 925,574 925,574 50.91%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.40% 2.92% 3.17% 3.54% 2.86% 2.67% 4.69% -
ROE 3.73% 7.00% 7.46% 6.48% 5.31% 4.04% 7.61% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.78 10.68 21.40 16.19 14.58 11.80 16.22 -33.55%
EPS 0.24 0.36 0.68 0.58 0.43 0.34 0.80 -55.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.05 0.09 0.09 0.08 0.08 0.10 -28.84%
Adjusted Per Share Value based on latest NOSH - 931,608
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 8.18 9.05 10.02 7.59 6.81 5.84 6.38 18.00%
EPS 0.21 0.30 0.31 0.27 0.20 0.16 0.30 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0559 0.0424 0.0421 0.0422 0.0374 0.0396 0.0393 26.45%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.395 0.635 1.83 1.05 0.96 0.855 0.835 -
P/RPS 4.50 5.94 8.55 6.49 6.59 7.25 5.15 -8.59%
P/EPS 176.27 181.33 272.45 179.97 225.83 264.23 109.65 37.18%
EY 0.57 0.55 0.37 0.56 0.44 0.38 0.91 -26.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.58 12.70 20.33 11.67 12.00 10.69 8.35 -14.67%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 24/08/21 20/05/21 26/02/21 27/11/20 28/08/20 22/06/20 -
Price 0.32 0.415 0.615 1.55 1.01 1.19 0.785 -
P/RPS 3.65 3.88 2.87 9.57 6.93 10.09 4.84 -17.13%
P/EPS 142.80 118.51 91.56 265.68 237.59 367.75 103.09 24.23%
EY 0.70 0.84 1.09 0.38 0.42 0.27 0.97 -19.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.33 8.30 6.83 17.22 12.63 14.88 7.85 -22.73%

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