[KAB] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 298.36%
YoY- 311.19%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 62,947 48,623 45,079 42,761 46,605 48,297 42,641 29.55%
PBT 2,645 20,877 3,845 2,556 1,970 1,267 951 97.40%
Tax 0 -559 -507 20 -1,440 -196 -314 -
NP 2,645 20,318 3,338 2,576 530 1,071 637 157.67%
-
NP to SH 2,522 20,359 3,352 2,426 609 1,046 648 146.81%
-
Tax Rate 0.00% 2.68% 13.19% -0.78% 73.10% 15.47% 33.02% -
Total Cost 60,302 28,305 41,741 40,185 46,075 47,226 42,004 27.17%
-
Net Worth 213,962 162,719 126,559 126,559 144,639 126,559 125,859 42.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 213,962 162,719 126,559 126,559 144,639 126,559 125,859 42.30%
NOSH 1,945,115 1,807,994 1,807,994 1,807,994 1,807,994 1,807,994 1,797,994 5.36%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.20% 41.79% 7.40% 6.02% 1.14% 2.22% 1.49% -
ROE 1.18% 12.51% 2.65% 1.92% 0.42% 0.83% 0.51% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.24 2.69 2.49 2.37 2.58 2.67 2.37 23.10%
EPS 0.13 1.13 0.19 0.13 0.03 0.06 0.04 118.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.09 0.07 0.07 0.08 0.07 0.07 35.05%
Adjusted Per Share Value based on latest NOSH - 1,807,994
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.07 2.37 2.20 2.09 2.28 2.36 2.08 29.54%
EPS 0.12 0.99 0.16 0.12 0.03 0.05 0.03 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1045 0.0795 0.0618 0.0618 0.0706 0.0618 0.0615 42.25%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.39 0.34 0.33 0.31 0.395 0.45 0.395 -
P/RPS 12.05 12.64 13.24 13.11 15.32 16.85 16.66 -19.37%
P/EPS 300.79 30.19 177.99 231.03 1,172.67 777.82 1,096.00 -57.66%
EY 0.33 3.31 0.56 0.43 0.09 0.13 0.09 137.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.78 4.71 4.43 4.94 6.43 5.64 -26.49%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 21/11/23 22/08/23 30/05/23 23/02/23 23/11/22 23/08/22 -
Price 0.375 0.34 0.365 0.32 0.34 0.47 0.41 -
P/RPS 11.59 12.64 14.64 13.53 13.19 17.59 17.29 -23.35%
P/EPS 289.22 30.19 196.87 238.48 1,009.39 812.39 1,137.62 -59.76%
EY 0.35 3.31 0.51 0.42 0.10 0.12 0.09 146.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.78 5.21 4.57 4.25 6.71 5.86 -30.23%

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