[KAB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 26.66%
YoY- -33.52%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 136,463 87,840 42,761 190,528 143,923 95,626 52,984 87.78%
PBT 27,278 6,401 2,556 4,959 2,989 1,722 771 975.38%
Tax -1,046 -487 20 -2,128 -688 -491 -178 225.29%
NP 26,232 5,914 2,576 2,831 2,301 1,231 593 1147.91%
-
NP to SH 26,137 5,778 2,426 2,893 2,284 1,239 590 1149.11%
-
Tax Rate 3.83% 7.61% -0.78% 42.91% 23.02% 28.51% 23.09% -
Total Cost 110,231 81,926 40,185 187,697 141,622 94,395 52,391 64.12%
-
Net Worth 162,719 126,559 126,559 144,639 126,559 125,859 125,199 19.07%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 162,719 126,559 126,559 144,639 126,559 125,859 125,199 19.07%
NOSH 1,807,994 1,807,994 1,807,994 1,807,994 1,807,994 1,797,994 1,797,994 0.37%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 19.22% 6.73% 6.02% 1.49% 1.60% 1.29% 1.12% -
ROE 16.06% 4.57% 1.92% 2.00% 1.80% 0.98% 0.47% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.55 4.86 2.37 10.54 7.96 5.32 2.96 86.57%
EPS 1.45 0.32 0.13 0.16 0.13 0.07 0.03 1223.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.07 0.07 0.08 0.07 0.07 0.07 18.22%
Adjusted Per Share Value based on latest NOSH - 1,807,994
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.87 4.42 2.15 9.59 7.25 4.81 2.67 87.66%
EPS 1.32 0.29 0.12 0.15 0.11 0.06 0.03 1143.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0819 0.0637 0.0637 0.0728 0.0637 0.0634 0.063 19.09%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.34 0.33 0.31 0.395 0.45 0.395 0.38 -
P/RPS 4.50 6.79 13.11 3.75 5.65 7.43 12.83 -50.23%
P/EPS 23.52 103.26 231.03 246.86 356.22 573.21 1,151.95 -92.51%
EY 4.25 0.97 0.43 0.41 0.28 0.17 0.09 1203.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 4.71 4.43 4.94 6.43 5.64 5.43 -21.43%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 22/08/23 30/05/23 23/02/23 23/11/22 23/08/22 27/05/22 -
Price 0.34 0.365 0.32 0.34 0.47 0.41 0.405 -
P/RPS 4.50 7.51 13.53 3.23 5.90 7.71 13.67 -52.29%
P/EPS 23.52 114.21 238.48 212.48 372.05 594.98 1,227.74 -92.82%
EY 4.25 0.88 0.42 0.47 0.27 0.17 0.08 1309.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 5.21 4.57 4.25 6.71 5.86 5.79 -24.72%

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