[KAB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 5.63%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 95,626 52,984 174,440 121,935 89,919 49,757 150,805 -26.25%
PBT 1,722 771 7,558 4,948 4,124 2,577 8,649 -66.00%
Tax -491 -178 -3,177 -2,017 -1,500 -1,000 -3,315 -72.10%
NP 1,231 593 4,381 2,931 2,624 1,577 5,334 -62.47%
-
NP to SH 1,239 590 4,352 3,113 2,947 1,562 5,434 -62.77%
-
Tax Rate 28.51% 23.09% 42.03% 40.76% 36.37% 38.80% 38.33% -
Total Cost 94,395 52,391 170,059 119,004 87,295 48,180 145,471 -25.10%
-
Net Worth 125,859 125,199 122,630 111,136 84,154 83,718 83,826 31.21%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 125,859 125,199 122,630 111,136 84,154 83,718 83,826 31.21%
NOSH 1,797,994 1,797,994 1,777,994 1,716,894 1,691,895 939,941 931,608 55.20%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.29% 1.12% 2.51% 2.40% 2.92% 3.17% 3.54% -
ROE 0.98% 0.47% 3.55% 2.80% 3.50% 1.87% 6.48% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.32 2.96 9.96 6.58 5.34 5.35 16.19 -52.47%
EPS 0.07 0.03 0.26 0.18 0.18 0.17 0.58 -75.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.06 0.05 0.09 0.09 -15.46%
Adjusted Per Share Value based on latest NOSH - 1,716,894
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.67 2.59 8.52 5.95 4.39 2.43 7.36 -26.22%
EPS 0.06 0.03 0.21 0.15 0.14 0.08 0.27 -63.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0611 0.0599 0.0543 0.0411 0.0409 0.0409 31.34%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.395 0.38 0.255 0.395 0.635 1.83 1.05 -
P/RPS 7.43 12.83 2.56 6.00 11.89 34.21 6.49 9.46%
P/EPS 573.21 1,151.95 102.65 235.03 362.66 1,089.80 179.97 116.93%
EY 0.17 0.09 0.97 0.43 0.28 0.09 0.56 -54.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 5.43 3.64 6.58 12.70 20.33 11.67 -38.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 27/05/22 24/02/22 26/11/21 24/08/21 20/05/21 26/02/21 -
Price 0.41 0.405 0.355 0.32 0.415 0.615 1.55 -
P/RPS 7.71 13.67 3.57 4.86 7.77 11.50 9.57 -13.45%
P/EPS 594.98 1,227.74 142.90 190.40 237.02 366.25 265.68 71.42%
EY 0.17 0.08 0.70 0.53 0.42 0.27 0.38 -41.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.86 5.79 5.07 5.33 8.30 6.83 17.22 -51.35%

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