[KRONO] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
30-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 20.07%
YoY- 30.2%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 168,445 156,807 163,065 163,907 150,032 157,942 144,369 10.86%
PBT 21,036 19,790 18,663 18,444 14,363 14,232 12,979 38.10%
Tax -2,447 -1,762 -2,318 -3,496 -1,914 -2,206 -916 92.87%
NP 18,589 18,028 16,345 14,948 12,449 12,026 12,063 33.51%
-
NP to SH 18,589 18,028 16,345 14,948 12,449 12,026 12,063 33.51%
-
Tax Rate 11.63% 8.90% 12.42% 18.95% 13.33% 15.50% 7.06% -
Total Cost 149,856 138,779 146,720 148,959 137,583 145,916 132,306 8.68%
-
Net Worth 202,304 167,500 147,348 133,191 129,686 108,446 108,661 51.51%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 7,976 7,976 - - - - - -
Div Payout % 42.91% 44.24% - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 202,304 167,500 147,348 133,191 129,686 108,446 108,661 51.51%
NOSH 489,277 398,809 398,809 362,554 362,554 330,093 327,985 30.65%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 11.04% 11.50% 10.02% 9.12% 8.30% 7.61% 8.36% -
ROE 9.19% 10.76% 11.09% 11.22% 9.60% 11.09% 11.10% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 36.64 39.32 45.37 46.76 42.80 48.06 57.13 -25.69%
EPS 4.04 4.52 4.55 4.26 3.55 3.66 4.77 -10.50%
DPS 1.73 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.42 0.41 0.38 0.37 0.33 0.43 1.54%
Adjusted Per Share Value based on latest NOSH - 362,554
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.92 17.61 18.31 18.41 16.85 17.74 16.21 10.88%
EPS 2.09 2.02 1.84 1.68 1.40 1.35 1.35 33.93%
DPS 0.90 0.90 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2272 0.1881 0.1655 0.1496 0.1456 0.1218 0.122 51.53%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.555 0.595 0.605 0.71 0.585 0.575 0.925 -
P/RPS 1.51 1.51 1.33 1.52 1.37 1.20 1.62 -4.59%
P/EPS 13.73 13.16 13.30 16.65 16.47 15.71 19.38 -20.57%
EY 7.28 7.60 7.52 6.01 6.07 6.36 5.16 25.87%
DY 3.13 3.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.42 1.48 1.87 1.58 1.74 2.15 -30.03%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 21/05/19 28/02/19 30/10/18 15/08/18 31/05/18 26/02/18 -
Price 0.615 0.56 0.625 0.545 0.765 0.595 0.805 -
P/RPS 1.68 1.42 1.38 1.17 1.79 1.24 1.41 12.42%
P/EPS 15.21 12.39 13.74 12.78 21.54 16.26 16.86 -6.65%
EY 6.57 8.07 7.28 7.83 4.64 6.15 5.93 7.09%
DY 2.82 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.33 1.52 1.43 2.07 1.80 1.87 -17.59%

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