[KRONO] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 3.52%
YoY- 18.8%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 156,807 163,065 163,907 150,032 157,942 144,369 128,899 13.97%
PBT 19,790 18,663 18,444 14,363 14,232 12,979 12,526 35.68%
Tax -1,762 -2,318 -3,496 -1,914 -2,206 -916 -1,045 41.70%
NP 18,028 16,345 14,948 12,449 12,026 12,063 11,481 35.13%
-
NP to SH 18,028 16,345 14,948 12,449 12,026 12,063 11,481 35.13%
-
Tax Rate 8.90% 12.42% 18.95% 13.33% 15.50% 7.06% 8.34% -
Total Cost 138,779 146,720 148,959 137,583 145,916 132,306 117,418 11.79%
-
Net Worth 167,500 147,348 133,191 129,686 108,446 108,661 82,409 60.52%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 7,976 - - - - - - -
Div Payout % 44.24% - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 167,500 147,348 133,191 129,686 108,446 108,661 82,409 60.52%
NOSH 398,809 398,809 362,554 362,554 330,093 327,985 297,372 21.63%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.50% 10.02% 9.12% 8.30% 7.61% 8.36% 8.91% -
ROE 10.76% 11.09% 11.22% 9.60% 11.09% 11.10% 13.93% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 39.32 45.37 46.76 42.80 48.06 57.13 46.92 -11.12%
EPS 4.52 4.55 4.26 3.55 3.66 4.77 4.18 5.35%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.41 0.38 0.37 0.33 0.43 0.30 25.17%
Adjusted Per Share Value based on latest NOSH - 362,554
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 17.61 18.31 18.41 16.85 17.74 16.21 14.48 13.94%
EPS 2.02 1.84 1.68 1.40 1.35 1.35 1.29 34.88%
DPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1655 0.1496 0.1456 0.1218 0.122 0.0926 60.46%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.595 0.605 0.71 0.585 0.575 0.925 0.925 -
P/RPS 1.51 1.33 1.52 1.37 1.20 1.62 1.97 -16.25%
P/EPS 13.16 13.30 16.65 16.47 15.71 19.38 22.13 -29.30%
EY 7.60 7.52 6.01 6.07 6.36 5.16 4.52 41.44%
DY 3.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.48 1.87 1.58 1.74 2.15 3.08 -40.34%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 28/02/19 30/10/18 15/08/18 31/05/18 26/02/18 02/11/17 -
Price 0.56 0.625 0.545 0.765 0.595 0.805 1.25 -
P/RPS 1.42 1.38 1.17 1.79 1.24 1.41 2.66 -34.21%
P/EPS 12.39 13.74 12.78 21.54 16.26 16.86 29.91 -44.46%
EY 8.07 7.28 7.83 4.64 6.15 5.93 3.34 80.15%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.52 1.43 2.07 1.80 1.87 4.17 -53.35%

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