[KAB] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 24.11%
YoY- -57.67%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 181,950 191,897 162,580 135,317 147,561 138,928 110,969 8.58%
PBT 36,370 3,985 6,597 5,920 12,996 13,566 9,942 24.11%
Tax -1,394 -917 -2,689 -2,044 -3,676 -4,068 -2,810 -11.02%
NP 34,976 3,068 3,908 3,876 9,320 9,498 7,132 30.32%
-
NP to SH 34,849 3,045 4,150 3,946 9,324 9,498 7,132 30.24%
-
Tax Rate 3.83% 23.01% 40.76% 34.53% 28.29% 29.99% 28.26% -
Total Cost 146,974 188,829 158,672 131,441 138,241 129,429 103,837 5.95%
-
Net Worth 162,719 126,559 111,136 74,271 63,517 48,000 21,600 39.99%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 4,704 4,266 - -
Div Payout % - - - - 50.46% 44.92% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 162,719 126,559 111,136 74,271 63,517 48,000 21,600 39.99%
NOSH 1,807,994 1,807,994 1,716,894 925,574 354,000 320,000 240,000 39.99%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 19.22% 1.60% 2.40% 2.86% 6.32% 6.84% 6.43% -
ROE 21.42% 2.41% 3.73% 5.31% 14.68% 19.79% 33.02% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 10.06 10.61 8.78 14.58 41.82 43.42 46.24 -22.43%
EPS 1.93 0.17 0.24 0.43 2.79 2.97 2.97 -6.92%
DPS 0.00 0.00 0.00 0.00 1.33 1.33 0.00 -
NAPS 0.09 0.07 0.06 0.08 0.18 0.15 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 925,574
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.16 9.66 8.18 6.81 7.43 6.99 5.59 8.57%
EPS 1.75 0.15 0.21 0.20 0.47 0.48 0.36 30.13%
DPS 0.00 0.00 0.00 0.00 0.24 0.21 0.00 -
NAPS 0.0819 0.0637 0.0559 0.0374 0.032 0.0242 0.0109 39.92%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 - -
Price 0.34 0.45 0.395 0.96 0.37 0.285 0.00 -
P/RPS 3.38 4.24 4.50 6.59 0.88 0.66 0.00 -
P/EPS 17.64 267.16 176.27 225.83 14.00 9.60 0.00 -
EY 5.67 0.37 0.57 0.44 7.14 10.42 0.00 -
DY 0.00 0.00 0.00 0.00 3.60 4.68 0.00 -
P/NAPS 3.78 6.43 6.58 12.00 2.06 1.90 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 23/11/22 26/11/21 27/11/20 18/11/19 23/11/18 17/11/17 -
Price 0.34 0.47 0.32 1.01 0.61 0.245 0.30 -
P/RPS 3.38 4.43 3.65 6.93 1.46 0.56 0.65 31.60%
P/EPS 17.64 279.04 142.80 237.59 23.09 8.25 10.10 9.73%
EY 5.67 0.36 0.70 0.42 4.33 12.12 9.91 -8.88%
DY 0.00 0.00 0.00 0.00 2.19 5.44 0.00 -
P/NAPS 3.78 6.71 5.33 12.63 3.39 1.63 3.33 2.13%

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