[KRONO] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.07%
YoY- 68.45%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 163,907 150,032 157,942 144,369 128,899 125,892 92,327 46.56%
PBT 18,444 14,363 14,232 12,979 12,526 11,153 7,557 81.17%
Tax -3,496 -1,914 -2,206 -916 -1,045 -674 274 -
NP 14,948 12,449 12,026 12,063 11,481 10,479 7,831 53.81%
-
NP to SH 14,948 12,449 12,026 12,063 11,481 10,479 7,831 53.81%
-
Tax Rate 18.95% 13.33% 15.50% 7.06% 8.34% 6.04% -3.63% -
Total Cost 148,959 137,583 145,916 132,306 117,418 115,413 84,496 45.88%
-
Net Worth 133,191 129,686 108,446 108,661 82,409 55,625 50,328 91.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 133,191 129,686 108,446 108,661 82,409 55,625 50,328 91.21%
NOSH 362,554 362,554 330,093 327,985 297,372 270,372 264,885 23.25%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.12% 8.30% 7.61% 8.36% 8.91% 8.32% 8.48% -
ROE 11.22% 9.60% 11.09% 11.10% 13.93% 18.84% 15.56% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.76 42.80 48.06 57.13 46.92 47.53 34.86 21.60%
EPS 4.26 3.55 3.66 4.77 4.18 3.96 2.96 27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.33 0.43 0.30 0.21 0.19 58.67%
Adjusted Per Share Value based on latest NOSH - 327,985
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.41 16.85 17.74 16.21 14.48 14.14 10.37 46.56%
EPS 1.68 1.40 1.35 1.35 1.29 1.18 0.88 53.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.1456 0.1218 0.122 0.0926 0.0625 0.0565 91.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.71 0.585 0.575 0.925 0.925 0.565 0.36 -
P/RPS 1.52 1.37 1.20 1.62 1.97 1.19 1.03 29.58%
P/EPS 16.65 16.47 15.71 19.38 22.13 14.28 12.18 23.14%
EY 6.01 6.07 6.36 5.16 4.52 7.00 8.21 -18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.58 1.74 2.15 3.08 2.69 1.89 -0.70%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/10/18 15/08/18 31/05/18 26/02/18 02/11/17 28/07/17 26/05/17 -
Price 0.545 0.765 0.595 0.805 1.25 0.71 0.47 -
P/RPS 1.17 1.79 1.24 1.41 2.66 1.49 1.35 -9.09%
P/EPS 12.78 21.54 16.26 16.86 29.91 17.95 15.90 -13.54%
EY 7.83 4.64 6.15 5.93 3.34 5.57 6.29 15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.07 1.80 1.87 4.17 3.38 2.47 -30.51%

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