[KAB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 84.34%
YoY- -26.63%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 87,840 42,761 190,528 143,923 95,626 52,984 174,440 -36.78%
PBT 6,401 2,556 4,959 2,989 1,722 771 7,558 -10.51%
Tax -487 20 -2,128 -688 -491 -178 -3,177 -71.45%
NP 5,914 2,576 2,831 2,301 1,231 593 4,381 22.21%
-
NP to SH 5,778 2,426 2,893 2,284 1,239 590 4,352 20.86%
-
Tax Rate 7.61% -0.78% 42.91% 23.02% 28.51% 23.09% 42.03% -
Total Cost 81,926 40,185 187,697 141,622 94,395 52,391 170,059 -38.62%
-
Net Worth 126,559 126,559 144,639 126,559 125,859 125,199 122,630 2.13%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 126,559 126,559 144,639 126,559 125,859 125,199 122,630 2.13%
NOSH 1,807,994 1,807,994 1,807,994 1,807,994 1,797,994 1,797,994 1,777,994 1.12%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.73% 6.02% 1.49% 1.60% 1.29% 1.12% 2.51% -
ROE 4.57% 1.92% 2.00% 1.80% 0.98% 0.47% 3.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.86 2.37 10.54 7.96 5.32 2.96 9.96 -38.10%
EPS 0.32 0.13 0.16 0.13 0.07 0.03 0.26 14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.07 0.07 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 1,807,994
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.42 2.15 9.59 7.25 4.81 2.67 8.78 -36.79%
EPS 0.29 0.12 0.15 0.11 0.06 0.03 0.22 20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0637 0.0637 0.0728 0.0637 0.0634 0.063 0.0617 2.15%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.33 0.31 0.395 0.45 0.395 0.38 0.255 -
P/RPS 6.79 13.11 3.75 5.65 7.43 12.83 2.56 91.95%
P/EPS 103.26 231.03 246.86 356.22 573.21 1,151.95 102.65 0.39%
EY 0.97 0.43 0.41 0.28 0.17 0.09 0.97 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.71 4.43 4.94 6.43 5.64 5.43 3.64 18.80%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 30/05/23 23/02/23 23/11/22 23/08/22 27/05/22 24/02/22 -
Price 0.365 0.32 0.34 0.47 0.41 0.405 0.355 -
P/RPS 7.51 13.53 3.23 5.90 7.71 13.67 3.57 64.40%
P/EPS 114.21 238.48 212.48 372.05 594.98 1,227.74 142.90 -13.91%
EY 0.88 0.42 0.47 0.27 0.17 0.08 0.70 16.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.21 4.57 4.25 6.71 5.86 5.79 5.07 1.83%

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