[KENANGA] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Annualized Quarter Result
Revenue	650,823	646,813	651,384	626,560	669,368	702,336	698,912	-4.62%
YoY %	0.62%	-0.70%	3.96%	-6.40%	-4.69%	0.49%	-	-
Horiz. %	93.12%	92.55%	93.20%	89.65%	95.77%	100.49%	100.00%	-
PBT	42,951	38,022	38,880	43,876	28,851	51,025	57,864	-17.97%
YoY %	12.96%	-2.21%	-11.39%	52.08%	-43.46%	-11.82%	-	-
Horiz. %	74.23%	65.71%	67.19%	75.83%	49.86%	88.18%	100.00%	-
Tax	-16,565	-14,450	-12,106	-12,732	-16,940	-18,561	-20,752	-13.91%
YoY %	-14.64%	-19.36%	4.92%	24.84%	8.73%	10.56%	-	-
Horiz. %	79.82%	69.63%	58.34%	61.35%	81.63%	89.44%	100.00%	-
NP	26,386	23,572	26,774	31,144	11,911	32,464	37,112	-20.29%
YoY %	11.94%	-11.96%	-14.03%	161.47%	-63.31%	-12.52%	-	-
Horiz. %	71.10%	63.52%	72.14%	83.92%	32.09%	87.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,386	23,572	26,774	31,144	11,911	32,464	37,112	-20.29%
YoY %	11.94%	-11.96%	-14.03%	161.47%	-63.31%	-12.52%	-	-
Horiz. %	71.10%	63.52%	72.14%	83.92%	32.09%	87.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.57%	38.00%	31.14%	29.02%	58.72%	36.38%	35.86%	-
YoY %	1.50%	22.03%	7.31%	-50.58%	61.41%	1.45%	-	-
Horiz. %	107.56%	105.97%	86.84%	80.93%	163.75%	101.45%	100.00%	-
Total Cost	624,437	623,241	624,610	595,416	657,457	669,872	661,800	-3.78%
YoY %	0.19%	-0.22%	4.90%	-9.44%	-1.85%	1.22%	-	-
Horiz. %	94.35%	94.17%	94.38%	89.97%	99.34%	101.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	901,306	901,306	887,332	887,408	861,965	864,811	875,240	1.97%
YoY %	0.00%	1.57%	-0.01%	2.95%	-0.33%	-1.19%	-	-
Horiz. %	102.98%	102.98%	101.38%	101.39%	98.48%	98.81%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	7,685	10,247	15,371	30,744	21,371	28,354	43,044	-68.19%
YoY %	-25.00%	-33.34%	-50.00%	43.86%	-24.63%	-34.13%	-	-
Horiz. %	17.85%	23.81%	35.71%	71.42%	49.65%	65.87%	100.00%	-
Div Payout %	29.13%	43.47%	57.41%	98.72%	179.42%	87.34%	115.99%	-
YoY %	-32.99%	-24.28%	-41.85%	-44.98%	105.43%	-24.70%	-	-
Horiz. %	25.11%	37.48%	49.50%	85.11%	154.69%	75.30%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	901,306	901,306	887,332	887,408	861,965	864,811	875,240	1.97%
YoY %	0.00%	1.57%	-0.01%	2.95%	-0.33%	-1.19%	-	-
Horiz. %	102.98%	102.98%	101.38%	101.39%	98.48%	98.81%	100.00%	-
NOSH	722,741	722,741	722,741	722,741	722,741	722,741	722,678	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.01%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.01%	100.01%	100.01%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	4.05%	3.64%	4.11%	4.97%	1.78%	4.62%	5.31%	-
YoY %	11.26%	-11.44%	-17.30%	179.21%	-61.47%	-12.99%	-	-
Horiz. %	76.27%	68.55%	77.40%	93.60%	33.52%	87.01%	100.00%	-
ROE	2.93%	2.62%	3.02%	3.51%	1.38%	3.75%	4.24%	-
YoY %	11.83%	-13.25%	-13.96%	154.35%	-63.20%	-11.56%	-	-
Horiz. %	69.10%	61.79%	71.23%	82.78%	32.55%	88.44%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	93.15	92.58	93.23	89.67	93.96	99.08	97.42	-2.93%
YoY %	0.62%	-0.70%	3.97%	-4.57%	-5.17%	1.70%	-	-
Horiz. %	95.62%	95.03%	95.70%	92.04%	96.45%	101.70%	100.00%	-
EPS	3.78	3.37	3.84	4.44	1.67	4.52	5.14	-18.48%
YoY %	12.17%	-12.24%	-13.51%	165.87%	-63.05%	-12.06%	-	-
Horiz. %	73.54%	65.56%	74.71%	86.38%	32.49%	87.94%	100.00%	-
DPS	1.10	1.47	2.20	4.40	3.00	4.00	6.00	-67.62%
YoY %	-25.17%	-33.18%	-50.00%	46.67%	-25.00%	-33.33%	-	-
Horiz. %	18.33%	24.50%	36.67%	73.33%	50.00%	66.67%	100.00%	-
NAPS	1.29	1.29	1.27	1.27	1.21	1.22	1.22	3.77%
YoY %	0.00%	1.57%	0.00%	4.96%	-0.82%	0.00%	-	-
Horiz. %	105.74%	105.74%	104.10%	104.10%	99.18%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 722,741
RPS	88.46	87.91	88.53	85.16	90.98	95.46	94.99	-4.62%
YoY %	0.63%	-0.70%	3.96%	-6.40%	-4.69%	0.49%	-	-
Horiz. %	93.13%	92.55%	93.20%	89.65%	95.78%	100.49%	100.00%	-
EPS	3.59	3.20	3.64	4.23	1.62	4.41	5.04	-20.19%
YoY %	12.19%	-12.09%	-13.95%	161.11%	-63.27%	-12.50%	-	-
Horiz. %	71.23%	63.49%	72.22%	83.93%	32.14%	87.50%	100.00%	-
DPS	1.04	1.39	2.09	4.18	2.90	3.85	5.85	-68.28%
YoY %	-25.18%	-33.49%	-50.00%	44.14%	-24.68%	-34.19%	-	-
Horiz. %	17.78%	23.76%	35.73%	71.45%	49.57%	65.81%	100.00%	-
NAPS	1.225	1.225	1.206	1.2061	1.1715	1.1754	1.1896	1.96%
YoY %	0.00%	1.58%	-0.01%	2.95%	-0.33%	-1.19%	-	-
Horiz. %	102.98%	102.98%	101.38%	101.39%	98.48%	98.81%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	0.45	0.495	0.575	0.54	0.60	0.73	0.68	-
P/RPS	0.48	0.53	0.62	0.60	0.64	0.74	0.70	-22.18%
YoY %	-9.43%	-14.52%	3.33%	-6.25%	-13.51%	5.71%	-	-
Horiz. %	68.57%	75.71%	88.57%	85.71%	91.43%	105.71%	100.00%	-
P/EPS	11.92	14.67	15.01	12.12	35.88	15.94	13.15	-6.32%
YoY %	-18.75%	-2.27%	23.84%	-66.22%	125.09%	21.22%	-	-
Horiz. %	90.65%	111.56%	114.14%	92.17%	272.85%	121.22%	100.00%	-
EY	8.39	6.82	6.66	8.25	2.79	6.27	7.61	6.70%
YoY %	23.02%	2.40%	-19.27%	195.70%	-55.50%	-17.61%	-	-
Horiz. %	110.25%	89.62%	87.52%	108.41%	36.66%	82.39%	100.00%	-
DY	2.44	2.96	3.83	8.15	5.00	5.48	8.82	-57.44%
YoY %	-17.57%	-22.72%	-53.01%	63.00%	-8.76%	-37.87%	-	-
Horiz. %	27.66%	33.56%	43.42%	92.40%	56.69%	62.13%	100.00%	-
P/NAPS	0.35	0.38	0.45	0.43	0.50	0.60	0.56	-26.83%
YoY %	-7.89%	-15.56%	4.65%	-14.00%	-16.67%	7.14%	-	-
Horiz. %	62.50%	67.86%	80.36%	76.79%	89.29%	107.14%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/02/20	29/11/19	30/08/19	24/05/19	28/02/19	22/11/18	21/08/18	-
Price	0.425	0.465	0.50	0.55	0.575	0.62	0.765	-
P/RPS	0.46	0.50	0.54	0.61	0.61	0.63	0.79	-30.20%
YoY %	-8.00%	-7.41%	-11.48%	0.00%	-3.17%	-20.25%	-	-
Horiz. %	58.23%	63.29%	68.35%	77.22%	77.22%	79.75%	100.00%	-
P/EPS	11.25	13.78	13.05	12.34	34.39	13.54	14.79	-16.63%
YoY %	-18.36%	5.59%	5.75%	-64.12%	153.99%	-8.45%	-	-
Horiz. %	76.06%	93.17%	88.24%	83.43%	232.52%	91.55%	100.00%	-
EY	8.89	7.26	7.66	8.10	2.91	7.39	6.76	19.97%
YoY %	22.45%	-5.22%	-5.43%	178.35%	-60.62%	9.32%	-	-
Horiz. %	131.51%	107.40%	113.31%	119.82%	43.05%	109.32%	100.00%	-
DY	2.59	3.15	4.40	8.00	5.22	6.45	7.84	-52.11%
YoY %	-17.78%	-28.41%	-45.00%	53.26%	-19.07%	-17.73%	-	-
Horiz. %	33.04%	40.18%	56.12%	102.04%	66.58%	82.27%	100.00%	-
P/NAPS	0.33	0.36	0.39	0.43	0.48	0.51	0.63	-34.94%
YoY %	-8.33%	-7.69%	-9.30%	-10.42%	-5.88%	-19.05%	-	-
Horiz. %	52.38%	57.14%	61.90%	68.25%	76.19%	80.95%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:30:00

EMA 5

30 Mins

SELL

2024-07-05 16:00:00

EMA 5

10 Mins

SELL

2024-07-05 15:55:00

EMA 5

5 Mins

SELL

2024-07-05 15:55:00

ADX

5 Mins

SELL

2024-07-05 15:50:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

961

HLIND

HONG LEONG INDUSTRIES BHD

959

DNEX

DAGANG NEXCHANGE BERHAD

811

JCY

JCY INTERNATIONAL BERHAD

755

SALCON

SALCON BHD

707

YTLPOWR

YTL POWER INTERNATIONAL BHD

657

MAYBANK

MALAYAN BANKING BHD

644

TOPGLOV

TOP GLOVE CORPORATION BHD

608

GENTING

GENTING BHD

591

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More