[KAB] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -16.16%
YoY- -21.3%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 160,212 159,618 145,570 132,775 137,365 139,096 135,521 11.79%
PBT 13,240 14,510 12,027 10,499 12,465 12,457 12,903 1.73%
Tax -3,618 -4,014 -3,564 -3,288 -3,862 -3,858 -4,353 -11.58%
NP 9,622 10,496 8,463 7,211 8,603 8,599 8,550 8.18%
-
NP to SH 9,653 10,533 8,471 7,218 8,609 8,599 8,550 8.41%
-
Tax Rate 27.33% 27.66% 29.63% 31.32% 30.98% 30.97% 33.74% -
Total Cost 150,590 149,122 137,107 125,564 128,762 130,497 126,971 12.03%
-
Net Worth 78,056 77,461 63,517 53,091 51,199 48,000 48,000 38.24%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - 1,600 1,600 1,600 3,200 1,600 -
Div Payout % - - 18.89% 22.17% 18.59% 37.21% 18.71% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 78,056 77,461 63,517 53,091 51,199 48,000 48,000 38.24%
NOSH 925,574 370,230 354,000 354,000 320,000 320,000 320,000 102.87%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.01% 6.58% 5.81% 5.43% 6.26% 6.18% 6.31% -
ROE 12.37% 13.60% 13.34% 13.60% 16.81% 17.91% 17.81% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.53 43.27 41.25 40.01 42.93 43.47 42.35 -38.26%
EPS 1.24 2.86 2.40 2.18 2.69 2.69 2.67 -40.00%
DPS 0.00 0.00 0.45 0.48 0.50 1.00 0.50 -
NAPS 0.10 0.21 0.18 0.16 0.16 0.15 0.15 -23.66%
Adjusted Per Share Value based on latest NOSH - 354,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 7.82 7.79 7.11 6.48 6.71 6.79 6.62 11.73%
EPS 0.47 0.51 0.41 0.35 0.42 0.42 0.42 7.77%
DPS 0.00 0.00 0.08 0.08 0.08 0.16 0.08 -
NAPS 0.0381 0.0378 0.031 0.0259 0.025 0.0234 0.0234 38.36%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.835 0.965 0.37 0.21 0.215 0.195 0.285 -
P/RPS 4.07 2.23 0.90 0.52 0.50 0.45 0.67 232.55%
P/EPS 67.52 33.79 15.41 9.65 7.99 7.26 10.67 241.73%
EY 1.48 2.96 6.49 10.36 12.51 13.78 9.38 -70.76%
DY 0.00 0.00 1.23 2.30 2.33 5.13 1.75 -
P/NAPS 8.35 4.60 2.06 1.31 1.34 1.30 1.90 168.05%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 22/06/20 24/02/20 18/11/19 20/08/19 16/05/19 25/02/19 23/11/18 -
Price 0.785 2.15 0.61 0.25 0.215 0.215 0.245 -
P/RPS 3.82 4.97 1.48 0.62 0.50 0.49 0.58 250.96%
P/EPS 63.48 75.29 25.41 11.49 7.99 8.00 9.17 262.79%
EY 1.58 1.33 3.94 8.70 12.51 12.50 10.91 -72.39%
DY 0.00 0.00 0.74 1.93 2.33 4.65 2.04 -
P/NAPS 7.85 10.24 3.39 1.56 1.34 1.43 1.63 184.90%

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