[KENANGA] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[KENANGA] KENANGA INVESTMENT BANK BERHAD

Announcement Date

30-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -14.03%

YoY- -27.86%

Quarter Report

KIBB Unaudited Financial Statements- 30 Jun 2019.pdf

Latest QR

Upcoming QR

KENANGA's Result

KENANGA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	723,670	925,518	749,676	651,384	698,912	686,946	589,012	3.48%
YoY %	-21.81%	23.46%	15.09%	-6.80%	1.74%	16.63%	-	-
Horiz. %	122.86%	157.13%	127.28%	110.59%	118.66%	116.63%	100.00%	-
PBT	83,570	160,594	36,616	38,880	57,864	30,168	37,860	14.09%
YoY %	-47.96%	338.59%	-5.82%	-32.81%	91.81%	-20.32%	-	-
Horiz. %	220.73%	424.18%	96.71%	102.69%	152.84%	79.68%	100.00%	-
Tax	-12,456	-30,712	-9,574	-12,106	-20,752	-17,706	-13,236	-1.00%
YoY %	59.44%	-220.79%	20.92%	41.66%	-17.20%	-33.77%	-	-
Horiz. %	94.11%	232.03%	72.33%	91.46%	156.78%	133.77%	100.00%	-
NP	71,114	129,882	27,042	26,774	37,112	12,462	24,624	19.32%
YoY %	-45.25%	380.30%	1.00%	-27.86%	197.80%	-49.39%	-	-
Horiz. %	288.80%	527.46%	109.82%	108.73%	150.71%	50.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,268	129,466	27,042	26,774	37,112	12,506	23,756	19.80%
YoY %	-45.72%	378.76%	1.00%	-27.86%	196.75%	-47.36%	-	-
Horiz. %	295.79%	544.98%	113.83%	112.70%	156.22%	52.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.90%	19.12%	26.15%	31.14%	35.86%	58.69%	34.96%	-
YoY %	-22.07%	-26.88%	-16.02%	-13.16%	-38.90%	67.88%	-	-
Horiz. %	42.62%	54.69%	74.80%	89.07%	102.57%	167.88%	100.00%	-
Total Cost	652,556	795,636	722,634	624,610	661,800	674,484	564,388	2.44%
YoY %	-17.98%	10.10%	15.69%	-5.62%	-1.88%	19.51%	-	-
Horiz. %	115.62%	140.97%	128.04%	110.67%	117.26%	119.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,009,236	1,016,089	901,317	887,332	875,240	874,281	874,281	2.42%
YoY %	-0.67%	12.73%	1.58%	1.38%	0.11%	0.00%	-	-
Horiz. %	115.44%	116.22%	103.09%	101.49%	100.11%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	153,579	128,656	45,415	15,371	43,044	-	-	-
YoY %	19.37%	183.29%	195.46%	-64.29%	0.00%	-	-	-
Horiz. %	356.80%	298.89%	105.51%	35.71%	100.00%	-	-	-
Div Payout %	218.56%	99.37%	167.94%	57.41%	115.99%	-	-	-
YoY %	119.95%	-40.83%	192.53%	-50.50%	0.00%	-	-	-
Horiz. %	188.43%	85.67%	144.79%	49.50%	100.00%	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	1,009,236	1,016,089	901,317	887,332	875,240	874,281	874,281	2.42%
YoY %	-0.67%	12.73%	1.58%	1.38%	0.11%	0.00%	-	-
Horiz. %	115.44%	116.22%	103.09%	101.49%	100.11%	100.00%	100.00%	-
NOSH	735,762	733,513	722,741	722,741	722,678	722,547	722,546	0.30%
YoY %	0.31%	1.49%	0.00%	0.01%	0.02%	0.00%	-	-
Horiz. %	101.83%	101.52%	100.03%	100.03%	100.02%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	9.83%	14.03%	3.61%	4.11%	5.31%	1.81%	4.18%	-
YoY %	-29.94%	288.64%	-12.17%	-22.60%	193.37%	-56.70%	-	-
Horiz. %	235.17%	335.65%	86.36%	98.33%	127.03%	43.30%	100.00%	-
ROE	6.96%	12.74%	3.00%	3.02%	4.24%	1.43%	2.72%	-
YoY %	-45.37%	324.67%	-0.66%	-28.77%	196.50%	-47.43%	-	-
Horiz. %	255.88%	468.38%	110.29%	111.03%	155.88%	52.57%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	98.95	126.61	107.30	93.23	97.42	95.07	81.52	3.28%
YoY %	-21.85%	18.00%	15.09%	-4.30%	2.47%	16.62%	-	-
Horiz. %	121.38%	155.31%	131.62%	114.36%	119.50%	116.62%	100.00%	-
EPS	9.64	17.92	3.88	3.84	5.14	1.74	3.28	19.67%
YoY %	-46.21%	361.86%	1.04%	-25.29%	195.40%	-46.95%	-	-
Horiz. %	293.90%	546.34%	118.29%	117.07%	156.71%	53.05%	100.00%	-
DPS	21.00	17.60	6.50	2.20	6.00	0.00	0.00	-
YoY %	19.32%	170.77%	195.45%	-63.33%	0.00%	0.00%	-	-
Horiz. %	350.00%	293.33%	108.33%	36.67%	100.00%	-	-	-
NAPS	1.38	1.39	1.29	1.27	1.22	1.21	1.21	2.21%
YoY %	-0.72%	7.75%	1.57%	4.10%	0.83%	0.00%	-	-
Horiz. %	114.05%	114.88%	106.61%	104.96%	100.83%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 722,741
RPS	99.57	127.35	103.15	89.63	96.17	94.52	81.05	3.48%
YoY %	-21.81%	23.46%	15.08%	-6.80%	1.75%	16.62%	-	-
Horiz. %	122.85%	157.13%	127.27%	110.59%	118.66%	116.62%	100.00%	-
EPS	9.67	17.81	3.72	3.68	5.11	1.72	3.27	19.79%
YoY %	-45.70%	378.76%	1.09%	-27.98%	197.09%	-47.40%	-	-
Horiz. %	295.72%	544.65%	113.76%	112.54%	156.27%	52.60%	100.00%	-
DPS	21.13	17.70	6.25	2.12	5.92	0.00	0.00	-
YoY %	19.38%	183.20%	194.81%	-64.19%	0.00%	0.00%	-	-
Horiz. %	356.93%	298.99%	105.57%	35.81%	100.00%	-	-	-
NAPS	1.3887	1.3981	1.2402	1.2209	1.2043	1.203	1.203	2.42%
YoY %	-0.67%	12.73%	1.58%	1.38%	0.11%	0.00%	-	-
Horiz. %	115.44%	116.22%	103.09%	101.49%	100.11%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.90	1.37	0.55	0.575	0.68	0.56	0.495	-
P/RPS	0.91	1.08	0.51	0.62	0.70	0.59	0.61	6.89%
YoY %	-15.74%	111.76%	-17.74%	-11.43%	18.64%	-3.28%	-	-
Horiz. %	149.18%	177.05%	83.61%	101.64%	114.75%	96.72%	100.00%	-
P/EPS	9.37	7.74	14.21	15.01	13.15	32.35	15.06	-7.60%
YoY %	21.06%	-45.53%	-5.33%	14.14%	-59.35%	114.81%	-	-
Horiz. %	62.22%	51.39%	94.36%	99.67%	87.32%	214.81%	100.00%	-
EY	10.68	12.93	7.04	6.66	7.61	3.09	6.64	8.23%
YoY %	-17.40%	83.66%	5.71%	-12.48%	146.28%	-53.46%	-	-
Horiz. %	160.84%	194.73%	106.02%	100.30%	114.61%	46.54%	100.00%	-
DY	23.33	12.85	11.82	3.83	8.82	0.00	0.00	-
YoY %	81.56%	8.71%	208.62%	-56.58%	0.00%	0.00%	-	-
Horiz. %	264.51%	145.69%	134.01%	43.42%	100.00%	-	-	-
P/NAPS	0.65	0.99	0.43	0.45	0.56	0.46	0.41	7.97%
YoY %	-34.34%	130.23%	-4.44%	-19.64%	21.74%	12.20%	-	-
Horiz. %	158.54%	241.46%	104.88%	109.76%	136.59%	112.20%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/22	26/08/21	24/08/20	30/08/19	21/08/18	28/08/17	29/08/16	-
Price	0.895	1.36	0.96	0.50	0.765	0.53	0.475	-
P/RPS	0.90	1.07	0.89	0.54	0.79	0.56	0.58	7.59%
YoY %	-15.89%	20.22%	64.81%	-31.65%	41.07%	-3.45%	-	-
Horiz. %	155.17%	184.48%	153.45%	93.10%	136.21%	96.55%	100.00%	-
P/EPS	9.31	7.68	24.80	13.05	14.79	30.62	14.45	-7.06%
YoY %	21.22%	-69.03%	90.04%	-11.76%	-51.70%	111.90%	-	-
Horiz. %	64.43%	53.15%	171.63%	90.31%	102.35%	211.90%	100.00%	-
EY	10.74	13.02	4.03	7.66	6.76	3.27	6.92	7.59%
YoY %	-17.51%	223.08%	-47.39%	13.31%	106.73%	-52.75%	-	-
Horiz. %	155.20%	188.15%	58.24%	110.69%	97.69%	47.25%	100.00%	-
DY	23.46	12.94	6.77	4.40	7.84	0.00	0.00	-
YoY %	81.30%	91.14%	53.86%	-43.88%	0.00%	0.00%	-	-
Horiz. %	299.23%	165.05%	86.35%	56.12%	100.00%	-	-	-
P/NAPS	0.65	0.98	0.74	0.39	0.63	0.44	0.39	8.88%
YoY %	-33.67%	32.43%	89.74%	-38.10%	43.18%	12.82%	-	-
Horiz. %	166.67%	251.28%	189.74%	100.00%	161.54%	112.82%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos