[KAB] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 63.46%
YoY- 39.91%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 199,410 183,068 182,742 180,304 190,527 196,427 180,146 6.98%
PBT 29,923 29,248 9,638 6,744 4,959 5,599 5,156 221.91%
Tax -1,046 -2,486 -2,123 -1,930 -2,128 -1,848 -2,169 -38.42%
NP 28,877 26,762 7,515 4,814 2,831 3,751 2,987 351.94%
-
NP to SH 28,659 26,746 7,433 4,729 2,893 3,523 2,643 387.77%
-
Tax Rate 3.50% 8.50% 22.03% 28.62% 42.91% 33.01% 42.07% -
Total Cost 170,533 156,306 175,227 175,490 187,696 192,676 177,159 -2.50%
-
Net Worth 213,962 162,719 126,559 126,559 144,639 126,559 125,859 42.30%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 213,962 162,719 126,559 126,559 144,639 126,559 125,859 42.30%
NOSH 1,945,115 1,807,994 1,807,994 1,807,994 1,807,994 1,807,994 1,797,994 5.36%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 14.48% 14.62% 4.11% 2.67% 1.49% 1.91% 1.66% -
ROE 13.39% 16.44% 5.87% 3.74% 2.00% 2.78% 2.10% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.25 10.13 10.11 9.97 10.54 10.86 10.02 1.52%
EPS 1.47 1.48 0.41 0.26 0.16 0.19 0.15 356.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.09 0.07 0.07 0.08 0.07 0.07 35.05%
Adjusted Per Share Value based on latest NOSH - 1,807,994
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 10.04 9.22 9.20 9.08 9.59 9.89 9.07 6.98%
EPS 1.44 1.35 0.37 0.24 0.15 0.18 0.13 394.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.0819 0.0637 0.0637 0.0728 0.0637 0.0634 42.23%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.39 0.34 0.33 0.31 0.395 0.45 0.395 -
P/RPS 3.80 3.36 3.26 3.11 3.75 4.14 3.94 -2.37%
P/EPS 26.47 22.98 80.27 118.52 246.86 230.94 268.71 -78.58%
EY 3.78 4.35 1.25 0.84 0.41 0.43 0.37 368.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.78 4.71 4.43 4.94 6.43 5.64 -26.49%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 21/11/23 22/08/23 30/05/23 23/02/23 23/11/22 23/08/22 -
Price 0.375 0.34 0.365 0.32 0.34 0.47 0.41 -
P/RPS 3.66 3.36 3.61 3.21 3.23 4.33 4.09 -7.11%
P/EPS 25.45 22.98 88.78 122.34 212.48 241.20 278.92 -79.64%
EY 3.93 4.35 1.13 0.82 0.47 0.41 0.36 389.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.78 5.21 4.57 4.25 6.71 5.86 -30.23%

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