[KRONO] YoY Annualized Quarter 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
QoQ- 6.48%
YoY- 35.5%
Quarter Report
Latest QR
Upcoming QR
KRONO's Result
KRONO's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 314,238 308,010 274,122 163,065 144,369 81,281 61,354 25.90%
PBT 29,462 28,612 3,610 18,663 12,979 7,545 2,875 38.84%
Tax -4,457 -4,847 -2,935 -2,318 -916 -384 175 -
NP 25,005 23,765 675 16,345 12,063 7,161 3,050 34.54%
-
NP to SH 25,005 23,765 675 16,345 12,063 7,161 3,050 34.54%
-
Tax Rate 15.13% 16.94% 81.30% 12.42% 7.06% 5.09% -6.09% -
Total Cost 289,233 284,245 273,447 146,720 132,306 74,120 58,304 25.34%
-
Net Worth 409,123 334,613 237,338 147,348 108,661 45,537 35,465 41.18%
Dividend
31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 409,123 334,613 237,338 147,348 108,661 45,537 35,465 41.18%
NOSH 718,344 663,344 523,375 398,809 327,985 248,116 236,434 16.96%
Ratio Analysis
31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.96% 7.72% 0.25% 10.02% 8.36% 8.81% 4.97% -
ROE 6.11% 7.10% 0.28% 11.09% 11.10% 15.73% 8.60% -
Per Share
31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 44.55 49.71 53.13 45.37 57.13 33.91 25.95 7.92%
EPS 3.54 3.84 0.13 4.56 4.77 2.99 1.29 15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.54 0.46 0.41 0.43 0.19 0.15 21.01%
Adjusted Per Share Value based on latest NOSH - 398,809
31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 35.29 34.59 30.79 18.31 16.21 9.13 6.89 25.90%
EPS 2.81 2.67 0.08 1.84 1.35 0.80 0.34 34.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4595 0.3758 0.2665 0.1655 0.122 0.0511 0.0398 41.20%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/01/23 31/01/22 31/12/20 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.515 0.57 0.69 0.605 0.925 0.31 0.205 -
P/RPS 1.16 1.15 1.30 1.33 1.62 0.91 0.79 5.56%
P/EPS 14.53 14.86 527.21 13.30 19.38 10.38 15.89 -1.25%
EY 6.88 6.73 0.19 7.52 5.16 9.64 6.29 1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 1.50 1.48 2.15 1.63 1.37 -5.90%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/12/20 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 29/03/23 29/03/22 22/03/21 28/02/19 26/02/18 20/02/17 26/02/16 -
Price 0.53 0.565 0.71 0.625 0.805 0.32 0.16 -
P/RPS 1.19 1.14 1.34 1.38 1.41 0.94 0.62 9.63%
P/EPS 14.95 14.73 542.49 13.74 16.86 10.71 12.40 2.67%
EY 6.69 6.79 0.18 7.28 5.93 9.34 8.06 -2.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.05 1.54 1.52 1.87 1.68 1.07 -2.25%

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