[KAB] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 352.35%
YoY- 1044.35%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 83,864 42,038 199,410 136,463 87,840 42,761 190,528 -42.16%
PBT 12,310 5,207 29,923 27,278 6,401 2,556 4,959 83.43%
Tax -1,795 -90 -1,046 -1,046 -487 20 -2,128 -10.73%
NP 10,515 5,117 28,877 26,232 5,914 2,576 2,831 140.02%
-
NP to SH 10,535 4,967 28,659 26,137 5,778 2,426 2,893 136.88%
-
Tax Rate 14.58% 1.73% 3.50% 3.83% 7.61% -0.78% 42.91% -
Total Cost 73,349 36,921 170,533 110,231 81,926 40,185 187,697 -46.57%
-
Net Worth 238,371 238,371 213,962 162,719 126,559 126,559 144,639 39.56%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 238,371 238,371 213,962 162,719 126,559 126,559 144,639 39.56%
NOSH 1,986,431 1,986,431 1,945,115 1,807,994 1,807,994 1,807,994 1,807,994 6.48%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 12.54% 12.17% 14.48% 19.22% 6.73% 6.02% 1.49% -
ROE 4.42% 2.08% 13.39% 16.06% 4.57% 1.92% 2.00% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.22 2.12 10.25 7.55 4.86 2.37 10.54 -45.70%
EPS 0.53 0.25 1.56 1.45 0.32 0.13 0.16 122.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.09 0.07 0.07 0.08 31.06%
Adjusted Per Share Value based on latest NOSH - 1,807,994
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.22 2.12 10.04 6.87 4.42 2.15 9.59 -42.17%
EPS 0.53 0.25 1.44 1.32 0.29 0.12 0.15 132.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.1077 0.0819 0.0637 0.0637 0.0728 39.58%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.37 0.35 0.39 0.34 0.33 0.31 0.395 -
P/RPS 8.76 16.54 3.80 4.50 6.79 13.11 3.75 76.14%
P/EPS 69.77 139.97 26.47 23.52 103.26 231.03 246.86 -56.96%
EY 1.43 0.71 3.78 4.25 0.97 0.43 0.41 130.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.08 2.92 3.55 3.78 4.71 4.43 4.94 -27.03%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 20/08/24 20/05/24 29/02/24 21/11/23 22/08/23 30/05/23 23/02/23 -
Price 0.33 0.375 0.375 0.34 0.365 0.32 0.34 -
P/RPS 7.82 17.72 3.66 4.50 7.51 13.53 3.23 80.40%
P/EPS 62.22 149.97 25.45 23.52 114.21 238.48 212.48 -55.93%
EY 1.61 0.67 3.93 4.25 0.88 0.42 0.47 127.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.13 3.41 3.78 5.21 4.57 4.25 -25.20%

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