[KRONO] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 10.3%
YoY- 49.91%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 235,501 208,128 168,445 156,807 163,065 163,907 150,032 34.95%
PBT 23,887 22,572 21,036 19,790 18,663 18,444 14,363 40.24%
Tax -5,321 -2,215 -2,447 -1,762 -2,318 -3,496 -1,914 97.34%
NP 18,566 20,357 18,589 18,028 16,345 14,948 12,449 30.43%
-
NP to SH 18,566 20,357 18,589 18,028 16,345 14,948 12,449 30.43%
-
Tax Rate 22.28% 9.81% 11.63% 8.90% 12.42% 18.95% 13.33% -
Total Cost 216,935 187,771 149,856 138,779 146,720 148,959 137,583 35.35%
-
Net Worth 211,499 206,901 202,304 167,500 147,348 133,191 129,686 38.42%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 7,976 7,976 7,976 7,976 - - - -
Div Payout % 42.96% 39.18% 42.91% 44.24% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 211,499 206,901 202,304 167,500 147,348 133,191 129,686 38.42%
NOSH 489,277 489,277 489,277 398,809 398,809 362,554 362,554 22.05%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.88% 9.78% 11.04% 11.50% 10.02% 9.12% 8.30% -
ROE 8.78% 9.84% 9.19% 10.76% 11.09% 11.22% 9.60% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 51.22 45.27 36.64 39.32 45.37 46.76 42.80 12.68%
EPS 4.04 4.43 4.04 4.52 4.55 4.26 3.55 8.97%
DPS 1.73 1.73 1.73 2.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.44 0.42 0.41 0.38 0.37 15.57%
Adjusted Per Share Value based on latest NOSH - 398,809
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.45 23.37 18.92 17.61 18.31 18.41 16.85 34.95%
EPS 2.09 2.29 2.09 2.02 1.84 1.68 1.40 30.52%
DPS 0.90 0.90 0.90 0.90 0.00 0.00 0.00 -
NAPS 0.2375 0.2324 0.2272 0.1881 0.1655 0.1496 0.1456 38.44%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.75 0.61 0.555 0.595 0.605 0.71 0.585 -
P/RPS 1.46 1.35 1.51 1.51 1.33 1.52 1.37 4.32%
P/EPS 18.57 13.78 13.73 13.16 13.30 16.65 16.47 8.30%
EY 5.38 7.26 7.28 7.60 7.52 6.01 6.07 -7.70%
DY 2.31 2.84 3.13 3.36 0.00 0.00 0.00 -
P/NAPS 1.63 1.36 1.26 1.42 1.48 1.87 1.58 2.09%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 30/10/19 19/08/19 21/05/19 28/02/19 30/10/18 15/08/18 -
Price 0.765 0.68 0.615 0.56 0.625 0.545 0.765 -
P/RPS 1.49 1.50 1.68 1.42 1.38 1.17 1.79 -11.48%
P/EPS 18.95 15.36 15.21 12.39 13.74 12.78 21.54 -8.16%
EY 5.28 6.51 6.57 8.07 7.28 7.83 4.64 8.97%
DY 2.27 2.55 2.82 3.57 0.00 0.00 0.00 -
P/NAPS 1.66 1.51 1.40 1.33 1.52 1.43 2.07 -13.64%

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