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

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
TTM Result
Revenue	790,567	826,272	891,491	942,223	1,059,060	1,056,163	971,139	-12.84%
YoY %	-4.32%	-7.32%	-5.38%	-11.03%	0.27%	8.76%	-	-
Horiz. %	81.41%	85.08%	91.80%	97.02%	109.05%	108.76%	100.00%	-
PBT	109,724	127,028	148,236	159,674	196,704	185,005	134,715	-12.81%
YoY %	-13.62%	-14.31%	-7.16%	-18.83%	6.32%	37.33%	-	-
Horiz. %	81.45%	94.29%	110.04%	118.53%	146.01%	137.33%	100.00%	-
Tax	-20,293	-25,557	-29,421	-33,831	-42,999	-41,506	-32,430	-26.90%
YoY %	20.60%	13.13%	13.04%	21.32%	-3.60%	-27.99%	-	-
Horiz. %	62.57%	78.81%	90.72%	104.32%	132.59%	127.99%	100.00%	-
NP	89,431	101,471	118,815	125,843	153,705	143,499	102,285	-8.58%
YoY %	-11.87%	-14.60%	-5.58%	-18.13%	7.11%	40.29%	-	-
Horiz. %	87.43%	99.20%	116.16%	123.03%	150.27%	140.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,791	100,924	118,390	125,464	153,294	143,190	102,082	-8.90%
YoY %	-12.02%	-14.75%	-5.64%	-18.15%	7.06%	40.27%	-	-
Horiz. %	86.98%	98.87%	115.98%	122.91%	150.17%	140.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.49%	20.12%	19.85%	21.19%	21.86%	22.44%	24.07%	-
YoY %	-8.10%	1.36%	-6.32%	-3.06%	-2.58%	-6.77%	-	-
Horiz. %	76.82%	83.59%	82.47%	88.03%	90.82%	93.23%	100.00%	-
Total Cost	701,136	724,801	772,676	816,380	905,355	912,664	868,854	-13.35%
YoY %	-3.27%	-6.20%	-5.35%	-9.83%	-0.80%	5.04%	-	-
Horiz. %	80.70%	83.42%	88.93%	93.96%	104.20%	105.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,009,236	986,860	1,056,674	1,034,377	1,016,089	957,149	1,011,397	-0.14%
YoY %	2.27%	-6.61%	2.16%	1.80%	6.16%	-5.36%	-	-
Horiz. %	99.79%	97.57%	104.48%	102.27%	100.46%	94.64%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	76,191	76,191	62,857	62,857	62,857	62,857	22,707	124.62%
YoY %	0.00%	21.21%	0.00%	0.00%	0.00%	176.82%	-	-
Horiz. %	335.54%	335.54%	276.82%	276.82%	276.82%	276.82%	100.00%	-
Div Payout %	85.81%	75.49%	53.09%	50.10%	41.00%	43.90%	22.24%	-
YoY %	13.67%	42.19%	5.97%	22.20%	-6.61%	97.39%	-	-
Horiz. %	385.84%	339.43%	238.71%	225.27%	184.35%	197.39%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	1,009,236	986,860	1,056,674	1,034,377	1,016,089	957,149	1,011,397	-0.14%
YoY %	2.27%	-6.61%	2.16%	1.80%	6.16%	-5.36%	-	-
Horiz. %	99.79%	97.57%	104.48%	102.27%	100.46%	94.64%	100.00%	-
NOSH	735,762	735,762	735,762	735,762	733,513	722,741	722,741	1.20%
YoY %	0.00%	0.00%	0.00%	0.31%	1.49%	0.00%	-	-
Horiz. %	101.80%	101.80%	101.80%	101.80%	101.49%	100.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	11.31%	12.28%	13.33%	13.36%	14.51%	13.59%	10.53%	-
YoY %	-7.90%	-7.88%	-0.22%	-7.93%	6.77%	29.06%	-	-
Horiz. %	107.41%	116.62%	126.59%	126.88%	137.80%	129.06%	100.00%	-
ROE	8.80%	10.23%	11.20%	12.13%	15.09%	14.96%	10.09%	-
YoY %	-13.98%	-8.66%	-7.67%	-19.62%	0.87%	48.27%	-	-
Horiz. %	87.22%	101.39%	111.00%	120.22%	149.55%	148.27%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	108.10	113.87	122.33	128.44	144.88	147.86	136.35	-14.37%
YoY %	-5.07%	-6.92%	-4.76%	-11.35%	-2.02%	8.44%	-	-
Horiz. %	79.28%	83.51%	89.72%	94.20%	106.26%	108.44%	100.00%	-
EPS	12.14	13.91	16.25	17.10	20.97	20.05	14.33	-10.49%
YoY %	-12.72%	-14.40%	-4.97%	-18.45%	4.59%	39.92%	-	-
Horiz. %	84.72%	97.07%	113.40%	119.33%	146.34%	139.92%	100.00%	-
DPS	10.50	10.50	8.80	8.57	8.60	8.80	3.25	119.01%
YoY %	0.00%	19.32%	2.68%	-0.35%	-2.27%	170.77%	-	-
Horiz. %	323.08%	323.08%	270.77%	263.69%	264.62%	270.77%	100.00%	-
NAPS	1.38	1.36	1.45	1.41	1.39	1.34	1.42	-1.89%
YoY %	1.47%	-6.21%	2.84%	1.44%	3.73%	-5.63%	-	-
Horiz. %	97.18%	95.77%	102.11%	99.30%	97.89%	94.37%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 735,762
RPS	107.45	112.30	121.17	128.06	143.94	143.55	131.99	-12.84%
YoY %	-4.32%	-7.32%	-5.38%	-11.03%	0.27%	8.76%	-	-
Horiz. %	81.41%	85.08%	91.80%	97.02%	109.05%	108.76%	100.00%	-
EPS	12.07	13.72	16.09	17.05	20.83	19.46	13.87	-8.87%
YoY %	-12.03%	-14.73%	-5.63%	-18.15%	7.04%	40.30%	-	-
Horiz. %	87.02%	98.92%	116.01%	122.93%	150.18%	140.30%	100.00%	-
DPS	10.36	10.36	8.54	8.54	8.54	8.54	3.09	124.50%
YoY %	0.00%	21.31%	0.00%	0.00%	0.00%	176.38%	-	-
Horiz. %	335.28%	335.28%	276.38%	276.38%	276.38%	276.38%	100.00%	-
NAPS	1.3717	1.3413	1.4362	1.4059	1.381	1.3009	1.3746	-0.14%
YoY %	2.27%	-6.61%	2.16%	1.80%	6.16%	-5.36%	-	-
Horiz. %	99.79%	97.58%	104.48%	102.28%	100.47%	94.64%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	0.90	1.24	1.17	1.29	1.37	1.81	0.95	-
P/RPS	0.83	1.09	0.96	1.00	0.95	1.22	0.70	12.06%
YoY %	-23.85%	13.54%	-4.00%	5.26%	-22.13%	74.29%	-	-
Horiz. %	118.57%	155.71%	137.14%	142.86%	135.71%	174.29%	100.00%	-
P/EPS	7.41	8.92	7.20	7.54	6.53	9.03	6.63	7.71%
YoY %	-16.93%	23.89%	-4.51%	15.47%	-27.69%	36.20%	-	-
Horiz. %	111.76%	134.54%	108.60%	113.73%	98.49%	136.20%	100.00%	-
EY	13.49	11.22	13.89	13.26	15.31	11.08	15.09	-7.21%
YoY %	20.23%	-19.22%	4.75%	-13.39%	38.18%	-26.57%	-	-
Horiz. %	89.40%	74.35%	92.05%	87.87%	101.46%	73.43%	100.00%	-
DY	11.67	8.47	7.52	6.64	6.28	4.86	3.42	127.16%
YoY %	37.78%	12.63%	13.25%	5.73%	29.22%	42.11%	-	-
Horiz. %	341.23%	247.66%	219.88%	194.15%	183.63%	142.11%	100.00%	-
P/NAPS	0.65	0.91	0.81	0.91	0.99	1.35	0.67	-2.00%
YoY %	-28.57%	12.35%	-10.99%	-8.08%	-26.67%	101.49%	-	-
Horiz. %	97.01%	135.82%	120.90%	135.82%	147.76%	201.49%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	30/08/22	31/05/22	25/02/22	25/11/21	26/08/21	31/05/21	25/02/21	-
Price	0.895	1.03	1.31	1.24	1.36	1.54	1.90	-
P/RPS	0.83	0.90	1.07	0.97	0.94	1.04	1.39	-29.15%
YoY %	-7.78%	-15.89%	10.31%	3.19%	-9.62%	-25.18%	-	-
Horiz. %	59.71%	64.75%	76.98%	69.78%	67.63%	74.82%	100.00%	-
P/EPS	7.37	7.41	8.06	7.25	6.49	7.68	13.26	-32.47%
YoY %	-0.54%	-8.06%	11.17%	11.71%	-15.49%	-42.08%	-	-
Horiz. %	55.58%	55.88%	60.78%	54.68%	48.94%	57.92%	100.00%	-
EY	13.57	13.50	12.40	13.79	15.42	13.02	7.54	48.11%
YoY %	0.52%	8.87%	-10.08%	-10.57%	18.43%	72.68%	-	-
Horiz. %	179.97%	179.05%	164.46%	182.89%	204.51%	172.68%	100.00%	-
DY	11.73	10.19	6.72	6.91	6.32	5.71	1.71	262.29%
YoY %	15.11%	51.64%	-2.75%	9.34%	10.68%	233.92%	-	-
Horiz. %	685.96%	595.91%	392.98%	404.09%	369.59%	333.92%	100.00%	-
P/NAPS	0.65	0.76	0.90	0.88	0.98	1.15	1.34	-38.34%
YoY %	-14.47%	-15.56%	2.27%	-10.20%	-14.78%	-14.18%	-	-
Horiz. %	48.51%	56.72%	67.16%	65.67%	73.13%	85.82%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 14:30:00

ADX

10 Mins

SELL

2024-04-29 14:30:00

ADX

5 Mins

SELL

2024-04-29 10:00:00

EMA 5

30 Mins

BUY

2024-04-29 10:00:00

EMA 5

Hourly

BUY

2024-04-29 09:10:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

857

PTRANS

PERAK TRANSIT BERHAD

555

MPI

MALAYSIAN PACIFIC INDUSTRIES

554

YTLPOWR

YTL POWER INTERNATIONAL BHD

541

HLIND

HONG LEONG INDUSTRIES BHD

526

MYEG

MY E.G. SERVICES BHD

433

YTL

YTL CORPORATION BHD

359

CAPITALA

CAPITAL A BERHAD

320

SAPNRG

SAPURA ENERGY BERHAD

255

Daily Stocks

HSI-CVZ

0.18

+0.01

262,490,000

HSI-HUS

0.08

-0.01

200,379,100

MYEG

0.90

-0.015

160,467,800

TWL

0.03

0.00

93,375,700

BPURI

0.075

0.00

71,802,600

CAPITALA

0.785

+0.05

54,617,200

TOPGLOV

0.875

+0.045

48,197,200

0.12

+0.01

42,337,100

YTL

3.19

+0.16

39,858,300

YTLPOWR

4.80

+0.38

36,870,900

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.80

+0.38

36,870,900

MPI

29.88

+0.38

15,600

APOLLO

6.85

+0.36

139,200

PBA

2.02

+0.20

2,832,500

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

LPI

11.98

+0.18

113,100

YTL

3.19

+0.16

39,858,300

YTLPOWR-C36

0.985

+0.16

544,000

More gainer Stocks

UTDPLT

24.60

-0.30

381,100

HSI-HS4

0.24

-0.24

26,100

HSI-HUZ

0.49

-0.23

45,500

HSI-HS3

0.385

-0.22

7,800

AIRPORT

10.00

-0.20

2,052,000

NESTLE

127.00

-0.20

42,600

PETDAG

21.64

-0.20

25,500

KLCC

7.54

-0.17

29,000

DLADY

34.04

-0.16

10,800

MALPAC

0.905

-0.125

5,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More