[KAB] QoQ 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- -1.8%
YoY- 3.44%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 45,682 33,923 31,066 34,899 32,887 38,513 32,797 24.69%
PBT 3,954 2,512 3,279 2,282 2,426 4,478 3,271 13.46%
Tax -1,200 -638 -919 -807 -924 -1,212 -915 19.79%
NP 2,754 1,874 2,360 1,475 1,502 3,266 2,356 10.95%
-
NP to SH 2,755 1,875 2,366 1,475 1,502 3,266 2,356 10.98%
-
Tax Rate 30.35% 25.40% 28.03% 35.36% 38.09% 27.07% 27.97% -
Total Cost 42,928 32,049 28,706 33,424 31,385 35,247 30,441 25.72%
-
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 - - - 1,600 - - 1,600 -
Div Payout % - - - 108.47% - - 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 6.03% 5.52% 7.60% 4.23% 4.57% 8.48% 7.18% -
ROE 4.34% 3.53% 4.62% 3.07% 3.13% 6.80% 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 12.95 10.22 9.71 10.91 10.28 12.04 10.25 16.85%
EPS 0.78 0.57 0.74 0.46 0.47 1.02 0.74 3.56%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.50 -
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 2.23 1.66 1.52 1.70 1.61 1.88 1.60 24.74%
EPS 0.13 0.09 0.12 0.07 0.07 0.16 0.12 5.47%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.08 -
NAPS 0.031 0.0259 0.025 0.0234 0.0234 0.0234 0.0219 26.04%
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 2.86 2.05 2.21 1.79 2.77 2.16 2.34 14.30%
P/EPS 47.39 37.16 29.08 42.31 60.72 25.47 32.60 28.29%
EY 2.11 2.69 3.44 2.36 1.65 3.93 3.07 -22.10%
DY 0.00 0.00 0.00 2.56 0.00 0.00 2.08 -
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 4.71 2.45 2.21 1.97 2.38 2.12 2.49 52.89%
P/EPS 78.13 44.24 29.08 46.64 52.20 24.98 34.63 71.93%
EY 1.28 2.26 3.44 2.14 1.92 4.00 2.89 -41.86%
DY 0.00 0.00 0.00 2.33 0.00 0.00 1.96 -
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