[KRONO] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[KRONO] KRONOLOGI ASIA BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- 35.5%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 308,010 265,495 235,501 163,065 144,369 81,281 61,354 30.33%
PBT 28,612 4,163 23,887 18,663 12,979 7,545 2,875 45.83%
Tax -4,847 -2,743 -5,321 -2,318 -916 -384 175 -
NP 23,765 1,420 18,566 16,345 12,063 7,161 3,050 40.08%
-
NP to SH 23,765 1,420 18,566 16,345 12,063 7,161 3,050 40.08%
-
Tax Rate 16.94% 65.89% 22.28% 12.42% 7.06% 5.09% -6.09% -
Total Cost 284,245 264,075 216,935 146,720 132,306 74,120 58,304 29.70%
-
Net Worth 334,195 237,338 211,499 147,348 108,661 45,537 35,465 44.52%
Dividend
31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 9,195 - - - - -
Div Payout % - - 49.53% - - - - -
Equity
31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 334,195 237,338 211,499 147,348 108,661 45,537 35,465 44.52%
NOSH 618,880 523,375 489,277 398,809 327,985 248,116 236,434 17.11%
Ratio Analysis
31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.72% 0.53% 7.88% 10.02% 8.36% 8.81% 4.97% -
ROE 7.11% 0.60% 8.78% 11.09% 11.10% 15.73% 8.60% -
Per Share
31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 49.77 51.46 51.22 45.37 57.13 33.91 25.95 11.28%
EPS 3.84 0.28 4.04 4.56 4.77 2.99 1.29 19.61%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.46 0.46 0.41 0.43 0.19 0.15 23.40%
Adjusted Per Share Value based on latest NOSH - 398,809
31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 34.59 29.82 26.45 18.31 16.21 9.13 6.89 30.33%
EPS 2.67 0.16 2.09 1.84 1.35 0.80 0.34 40.26%
DPS 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
NAPS 0.3753 0.2665 0.2375 0.1655 0.122 0.0511 0.0398 44.54%
Price Multiplier on Financial Quarter End Date
31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/01/22 29/01/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.57 0.77 0.75 0.605 0.925 0.31 0.205 -
P/RPS 1.15 1.50 1.46 1.33 1.62 0.91 0.79 6.35%
P/EPS 14.84 279.78 18.57 13.30 19.38 10.38 15.89 -1.11%
EY 6.74 0.36 5.38 7.52 5.16 9.64 6.29 1.14%
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.67 1.63 1.48 2.15 1.63 1.37 -4.12%
Price Multiplier on Announcement Date
31/01/22 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 29/03/22 22/03/21 25/02/20 28/02/19 26/02/18 20/02/17 26/02/16 -
Price 0.565 0.71 0.835 0.625 0.805 0.32 0.16 -
P/RPS 1.14 1.38 1.63 1.38 1.41 0.94 0.62 10.51%
P/EPS 14.71 257.98 20.68 13.74 16.86 10.71 12.40 2.84%
EY 6.80 0.39 4.84 7.28 5.93 9.34 8.06 -2.75%
DY 0.00 0.00 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.54 1.82 1.52 1.87 1.68 1.07 -0.30%

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