[KAB] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -17.72%
YoY- -14.01%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 180,146 177,667 174,440 171,252 182,757 168,903 150,806 12.61%
PBT 5,156 5,752 7,558 9,157 10,550 9,218 8,650 -29.24%
Tax -2,169 -2,355 -3,177 -3,800 -4,143 -3,793 -3,316 -24.70%
NP 2,987 3,397 4,381 5,357 6,407 5,425 5,334 -32.13%
-
NP to SH 2,643 3,380 4,352 5,587 6,790 5,510 5,434 -38.23%
-
Tax Rate 42.07% 40.94% 42.03% 41.50% 39.27% 41.15% 38.34% -
Total Cost 177,159 174,270 170,059 165,895 176,350 163,478 145,472 14.08%
-
Net Worth 125,859 125,199 122,630 111,136 84,154 83,718 83,826 31.21%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 125,859 125,199 122,630 111,136 84,154 83,718 83,826 31.21%
NOSH 1,797,994 1,797,994 1,777,994 1,716,894 1,691,895 939,941 931,608 55.20%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.66% 1.91% 2.51% 3.13% 3.51% 3.21% 3.54% -
ROE 2.10% 2.70% 3.55% 5.03% 8.07% 6.58% 6.48% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.02 9.93 9.96 9.25 10.86 18.16 16.19 -27.43%
EPS 0.15 0.19 0.25 0.30 0.40 0.59 0.58 -59.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.06 0.05 0.09 0.09 -15.46%
Adjusted Per Share Value based on latest NOSH - 1,716,894
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.80 8.68 8.52 8.36 8.92 8.25 7.36 12.68%
EPS 0.13 0.17 0.21 0.27 0.33 0.27 0.27 -38.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0611 0.0599 0.0543 0.0411 0.0409 0.0409 31.34%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.395 0.38 0.255 0.395 0.635 1.83 1.05 -
P/RPS 3.94 3.83 2.56 4.27 5.85 10.08 6.49 -28.36%
P/EPS 268.71 201.08 102.65 130.96 157.40 308.94 179.97 30.72%
EY 0.37 0.50 0.97 0.76 0.64 0.32 0.56 -24.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 5.43 3.64 6.58 12.70 20.33 11.67 -38.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 27/05/22 24/02/22 26/11/21 24/08/21 20/05/21 26/02/21 -
Price 0.41 0.405 0.355 0.32 0.415 0.615 1.55 -
P/RPS 4.09 4.08 3.57 3.46 3.82 3.39 9.57 -43.35%
P/EPS 278.92 214.31 142.90 106.09 102.87 103.82 265.68 3.30%
EY 0.36 0.47 0.70 0.94 0.97 0.96 0.38 -3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.86 5.79 5.07 5.33 8.30 6.83 17.22 -51.35%

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