[KAB] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
18-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 46.93%
YoY- 83.42%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 26,308 31,660 48,947 45,682 33,923 31,066 34,899 -17.18%
PBT 215 2,009 4,765 3,954 2,512 3,279 2,282 -79.32%
Tax -150 -523 -1,257 -1,200 -638 -919 -807 -67.46%
NP 65 1,486 3,508 2,754 1,874 2,360 1,475 -87.54%
-
NP to SH 105 1,486 3,537 2,755 1,875 2,366 1,475 -82.85%
-
Tax Rate 69.77% 26.03% 26.38% 30.35% 25.40% 28.03% 35.36% -
Total Cost 26,243 30,174 45,439 42,928 32,049 28,706 33,424 -14.90%
-
Net Worth 78,618 78,056 77,461 63,517 53,091 51,199 48,000 38.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - 1,600 -
Div Payout % - - - - - - 108.47% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 78,618 78,056 77,461 63,517 53,091 51,199 48,000 38.99%
NOSH 925,574 925,574 370,230 354,000 354,000 320,000 320,000 103.13%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.25% 4.69% 7.17% 6.03% 5.52% 7.60% 4.23% -
ROE 0.13% 1.90% 4.57% 4.34% 3.53% 4.62% 3.07% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.68 4.06 13.27 12.95 10.22 9.71 10.91 -60.81%
EPS 0.01 0.20 0.96 0.78 0.57 0.74 0.46 -92.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
NAPS 0.08 0.10 0.21 0.18 0.16 0.16 0.15 -34.25%
Adjusted Per Share Value based on latest NOSH - 354,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.32 1.59 2.46 2.30 1.71 1.56 1.76 -17.46%
EPS 0.01 0.07 0.18 0.14 0.09 0.12 0.07 -72.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0396 0.0393 0.039 0.032 0.0267 0.0258 0.0242 38.90%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.855 0.835 0.965 0.37 0.21 0.215 0.195 -
P/RPS 31.94 20.59 7.27 2.86 2.05 2.21 1.79 584.04%
P/EPS 8,002.29 438.61 100.64 47.39 37.16 29.08 42.31 3205.48%
EY 0.01 0.23 0.99 2.11 2.69 3.44 2.36 -97.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 10.69 8.35 4.60 2.06 1.31 1.34 1.30 307.92%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 22/06/20 24/02/20 18/11/19 20/08/19 16/05/19 25/02/19 -
Price 1.19 0.785 2.15 0.61 0.25 0.215 0.215 -
P/RPS 44.45 19.35 16.20 4.71 2.45 2.21 1.97 700.00%
P/EPS 11,137.69 412.34 224.22 78.13 44.24 29.08 46.64 3761.95%
EY 0.01 0.24 0.45 1.28 2.26 3.44 2.14 -97.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
P/NAPS 14.88 7.85 10.24 3.39 1.56 1.34 1.43 377.30%

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