[KAB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 20.7%
YoY- 26.9%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 110,671 64,989 31,066 139,096 104,196 71,309 32,797 124.80%
PBT 9,747 5,792 3,279 12,457 10,175 7,749 3,271 106.93%
Tax -2,757 -1,557 -919 -3,858 -3,051 -2,127 -915 108.47%
NP 6,990 4,235 2,360 8,599 7,124 5,622 2,356 106.33%
-
NP to SH 6,993 4,242 2,366 8,599 7,124 5,622 2,356 106.39%
-
Tax Rate 28.29% 26.88% 28.03% 30.97% 29.99% 27.45% 27.97% -
Total Cost 103,681 60,754 28,706 130,497 97,072 65,687 30,441 126.20%
-
Net Worth 63,517 53,091 51,199 48,000 48,000 48,000 44,800 26.17%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,528 1,659 - 1,600 3,200 - 1,600 69.32%
Div Payout % 50.46% 39.11% - 18.61% 44.92% - 67.91% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 63,517 53,091 51,199 48,000 48,000 48,000 44,800 26.17%
NOSH 354,000 354,000 320,000 320,000 320,000 320,000 320,000 6.95%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.32% 6.52% 7.60% 6.18% 6.84% 7.88% 7.18% -
ROE 11.01% 7.99% 4.62% 17.91% 14.84% 11.71% 5.26% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.36 19.59 9.71 43.47 32.56 22.28 10.25 110.60%
EPS 2.09 1.30 0.74 2.69 2.23 1.76 0.74 99.68%
DPS 1.00 0.50 0.00 0.50 1.00 0.00 0.50 58.67%
NAPS 0.18 0.16 0.16 0.15 0.15 0.15 0.14 18.22%
Adjusted Per Share Value based on latest NOSH - 320,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.57 3.27 1.56 7.00 5.25 3.59 1.65 124.86%
EPS 0.35 0.21 0.12 0.43 0.36 0.28 0.12 104.00%
DPS 0.18 0.08 0.00 0.08 0.16 0.00 0.08 71.62%
NAPS 0.032 0.0267 0.0258 0.0242 0.0242 0.0242 0.0226 26.06%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.37 0.21 0.215 0.195 0.285 0.26 0.24 -
P/RPS 1.18 1.07 2.21 0.45 0.88 1.17 2.34 -36.61%
P/EPS 18.67 16.43 29.08 7.26 12.80 14.80 32.60 -31.01%
EY 5.36 6.09 3.44 13.78 7.81 6.76 3.07 44.94%
DY 2.70 2.38 0.00 2.56 3.51 0.00 2.08 18.97%
P/NAPS 2.06 1.31 1.34 1.30 1.90 1.73 1.71 13.20%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 20/08/19 16/05/19 25/02/19 23/11/18 16/08/18 10/07/18 -
Price 0.61 0.25 0.215 0.215 0.245 0.255 0.255 -
P/RPS 1.94 1.28 2.21 0.49 0.75 1.14 2.49 -15.31%
P/EPS 30.78 19.56 29.08 8.00 11.01 14.51 34.63 -7.54%
EY 3.25 5.11 3.44 12.50 9.09 6.89 2.89 8.13%
DY 1.64 2.00 0.00 2.33 4.08 0.00 1.96 -11.19%
P/NAPS 3.39 1.56 1.34 1.43 1.63 1.70 1.82 51.32%

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