[KAB] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 1.4%
YoY- -42.92%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 174,440 171,252 182,757 168,903 150,806 150,436 152,597 9.30%
PBT 7,558 9,157 10,550 9,218 8,650 9,206 10,943 -21.81%
Tax -3,177 -3,800 -4,143 -3,793 -3,316 -2,790 -3,130 0.99%
NP 4,381 5,357 6,407 5,425 5,334 6,416 7,813 -31.92%
-
NP to SH 4,352 5,587 6,790 5,510 5,434 6,497 7,883 -32.62%
-
Tax Rate 42.03% 41.50% 39.27% 41.15% 38.34% 30.31% 28.60% -
Total Cost 170,059 165,895 176,350 163,478 145,472 144,020 144,784 11.29%
-
Net Worth 122,630 111,136 84,154 83,718 83,826 74,271 78,618 34.38%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 122,630 111,136 84,154 83,718 83,826 74,271 78,618 34.38%
NOSH 1,777,994 1,716,894 1,691,895 939,941 931,608 925,574 925,574 54.34%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.51% 3.13% 3.51% 3.21% 3.54% 4.26% 5.12% -
ROE 3.55% 5.03% 8.07% 6.58% 6.48% 8.75% 10.03% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 9.96 9.25 10.86 18.16 16.19 16.20 15.53 -25.57%
EPS 0.25 0.30 0.40 0.59 0.58 0.70 0.80 -53.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.05 0.09 0.09 0.08 0.08 -8.49%
Adjusted Per Share Value based on latest NOSH - 939,941
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.78 8.62 9.20 8.50 7.59 7.57 7.68 9.30%
EPS 0.22 0.28 0.34 0.28 0.27 0.33 0.40 -32.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0617 0.0559 0.0424 0.0421 0.0422 0.0374 0.0396 34.28%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.255 0.395 0.635 1.83 1.05 0.96 0.855 -
P/RPS 2.56 4.27 5.85 10.08 6.49 5.92 5.51 -39.92%
P/EPS 102.65 130.96 157.40 308.94 179.97 137.18 106.59 -2.47%
EY 0.97 0.76 0.64 0.32 0.56 0.73 0.94 2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 6.58 12.70 20.33 11.67 12.00 10.69 -51.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 24/08/21 20/05/21 26/02/21 27/11/20 28/08/20 -
Price 0.355 0.32 0.415 0.615 1.55 1.01 1.19 -
P/RPS 3.57 3.46 3.82 3.39 9.57 6.23 7.66 -39.80%
P/EPS 142.90 106.09 102.87 103.82 265.68 144.32 148.35 -2.45%
EY 0.70 0.94 0.97 0.96 0.38 0.69 0.67 2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.07 5.33 8.30 6.83 17.22 12.63 14.88 -51.12%

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