[KEYFIELD] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[KEYFIELD] KEYFIELD INTERNATIONAL BERHAD
Announcement Date
14-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 20.56%
YoY- 117.7%
Quarter Report
Latest QR
Upcoming QR
KEYFIELD's Result
KEYFIELD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 696,204 610,734 425,564 430,451 414,557 323,934 221,612 114.05%
PBT 324,374 274,208 167,056 146,522 152,569 103,552 45,380 269.74%
Tax -81,570 -72,484 -44,520 -39,407 -40,253 -27,458 -16,208 192.81%
NP 242,804 201,724 122,536 107,115 112,316 76,094 29,172 309.11%
-
NP to SH 241,938 200,676 121,192 105,475 111,136 75,140 29,640 303.85%
-
Tax Rate 25.15% 26.43% 26.65% 26.89% 26.38% 26.52% 35.72% -
Total Cost 453,400 409,010 303,028 323,336 302,241 247,840 192,440 76.78%
-
Net Worth 697,927 597,948 127,465 290,603 0 0 0 -
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 85,569 59,794 8,358 15,031 - - - -
Div Payout % 35.37% 29.80% 6.90% 14.25% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 697,927 597,948 127,465 290,603 0 0 0 -
NOSH 803,087 800,000 501,040 501,040 500,913 500,933 500,675 36.90%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 34.88% 33.03% 28.79% 24.88% 27.09% 23.49% 13.16% -
ROE 34.67% 33.56% 95.08% 36.30% 0.00% 0.00% 0.00% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 86.79 81.71 203.66 85.91 82.76 64.67 44.26 56.47%
EPS 35.37 32.14 24.20 21.10 22.19 15.00 5.92 228.19%
DPS 10.67 8.00 4.00 3.00 0.00 0.00 0.00 -
NAPS 0.87 0.80 0.61 0.58 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 803,087
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 86.68 76.04 52.99 53.60 51.62 40.33 27.59 114.06%
EPS 30.12 24.99 15.09 13.13 13.84 9.36 3.69 303.85%
DPS 10.65 7.45 1.04 1.87 0.00 0.00 0.00 -
NAPS 0.869 0.7445 0.1587 0.3618 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 - - - - - -
Price 2.32 2.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.67 2.94 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.69 8.94 0.00 0.00 0.00 0.00 0.00 -
EY 13.00 11.19 0.00 0.00 0.00 0.00 0.00 -
DY 4.60 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 14/11/24 15/08/24 28/05/24 17/04/24 - - - -
Price 2.26 2.70 2.37 0.00 0.00 0.00 0.00 -
P/RPS 2.60 3.30 1.16 0.00 0.00 0.00 0.00 -
P/EPS 7.49 10.06 4.09 0.00 0.00 0.00 0.00 -
EY 13.34 9.94 24.47 0.00 0.00 0.00 0.00 -
DY 4.72 2.96 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.38 3.89 0.00 0.00 0.00 0.00 -

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