[KRONO] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
02-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 9.56%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 150,032 157,942 144,369 128,899 125,892 92,327 81,281 50.64%
PBT 14,363 14,232 12,979 12,526 11,153 7,557 7,545 53.78%
Tax -1,914 -2,206 -916 -1,045 -674 274 -384 192.65%
NP 12,449 12,026 12,063 11,481 10,479 7,831 7,161 44.72%
-
NP to SH 12,449 12,026 12,063 11,481 10,479 7,831 7,161 44.72%
-
Tax Rate 13.33% 15.50% 7.06% 8.34% 6.04% -3.63% 5.09% -
Total Cost 137,583 145,916 132,306 117,418 115,413 84,496 74,120 51.20%
-
Net Worth 129,686 108,446 108,661 82,409 55,625 50,328 45,537 101.30%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 129,686 108,446 108,661 82,409 55,625 50,328 45,537 101.30%
NOSH 362,554 330,093 327,985 297,372 270,372 264,885 239,671 31.87%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 8.30% 7.61% 8.36% 8.91% 8.32% 8.48% 8.81% -
ROE 9.60% 11.09% 11.10% 13.93% 18.84% 15.56% 15.73% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 42.80 48.06 57.13 46.92 47.53 34.86 33.91 16.84%
EPS 3.55 3.66 4.77 4.18 3.96 2.96 2.99 12.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.33 0.43 0.30 0.21 0.19 0.19 56.13%
Adjusted Per Share Value based on latest NOSH - 297,372
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 16.85 17.74 16.21 14.48 14.14 10.37 9.13 50.62%
EPS 1.40 1.35 1.35 1.29 1.18 0.88 0.80 45.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1456 0.1218 0.122 0.0926 0.0625 0.0565 0.0511 101.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.585 0.575 0.925 0.925 0.565 0.36 0.31 -
P/RPS 1.37 1.20 1.62 1.97 1.19 1.03 0.91 31.45%
P/EPS 16.47 15.71 19.38 22.13 14.28 12.18 10.38 36.15%
EY 6.07 6.36 5.16 4.52 7.00 8.21 9.64 -26.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.74 2.15 3.08 2.69 1.89 1.63 -2.06%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 31/05/18 26/02/18 02/11/17 28/07/17 26/05/17 20/02/17 -
Price 0.765 0.595 0.805 1.25 0.71 0.47 0.32 -
P/RPS 1.79 1.24 1.41 2.66 1.49 1.35 0.94 53.81%
P/EPS 21.54 16.26 16.86 29.91 17.95 15.90 10.71 59.53%
EY 4.64 6.15 5.93 3.34 5.57 6.29 9.34 -37.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.80 1.87 4.17 3.38 2.47 1.68 14.97%

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