[KAB] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 39.8%
YoY- -19.91%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 199,410 190,528 174,440 150,805 159,619 139,096 114,552 9.67%
PBT 29,923 4,959 7,558 8,649 14,513 12,457 10,185 19.66%
Tax -1,046 -2,128 -3,177 -3,315 -4,014 -3,858 -3,409 -17.86%
NP 28,877 2,831 4,381 5,334 10,499 8,599 6,776 27.31%
-
NP to SH 28,659 2,893 4,352 5,434 10,530 8,599 6,776 27.15%
-
Tax Rate 3.50% 42.91% 42.03% 38.33% 27.66% 30.97% 33.47% -
Total Cost 170,533 187,697 170,059 145,471 149,120 130,497 107,776 7.94%
-
Net Worth 213,962 144,639 122,630 83,826 77,461 48,000 36,286 34.39%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 3,688 1,600 - -
Div Payout % - - - - 35.03% 18.61% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 213,962 144,639 122,630 83,826 77,461 48,000 36,286 34.39%
NOSH 1,945,115 1,807,994 1,777,994 931,608 370,230 320,000 320,000 35.07%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 14.48% 1.49% 2.51% 3.54% 6.58% 6.18% 5.92% -
ROE 13.39% 2.00% 3.55% 6.48% 13.59% 17.91% 18.67% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 10.25 10.54 9.96 16.19 43.27 43.47 41.04 -20.63%
EPS 1.56 0.16 0.26 0.58 3.09 2.69 2.71 -8.78%
DPS 0.00 0.00 0.00 0.00 1.00 0.50 0.00 -
NAPS 0.11 0.08 0.07 0.09 0.21 0.15 0.13 -2.74%
Adjusted Per Share Value based on latest NOSH - 1,777,994
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.74 9.30 8.52 7.36 7.80 6.79 5.59 9.69%
EPS 1.40 0.14 0.21 0.27 0.51 0.42 0.33 27.21%
DPS 0.00 0.00 0.00 0.00 0.18 0.08 0.00 -
NAPS 0.1045 0.0706 0.0599 0.0409 0.0378 0.0234 0.0177 34.42%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.39 0.395 0.255 1.05 0.965 0.195 0.30 -
P/RPS 3.80 3.75 2.56 6.49 2.23 0.45 0.73 31.63%
P/EPS 26.47 246.86 102.65 179.97 33.80 7.26 12.36 13.52%
EY 3.78 0.41 0.97 0.56 2.96 13.78 8.09 -11.90%
DY 0.00 0.00 0.00 0.00 1.04 2.56 0.00 -
P/NAPS 3.55 4.94 3.64 11.67 4.60 1.30 2.31 7.42%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 23/02/23 24/02/22 26/02/21 24/02/20 25/02/19 12/02/18 -
Price 0.375 0.34 0.355 1.55 2.15 0.215 0.25 -
P/RPS 3.66 3.23 3.57 9.57 4.97 0.49 0.61 34.78%
P/EPS 25.45 212.48 142.90 265.68 75.31 8.00 10.30 16.26%
EY 3.93 0.47 0.70 0.38 1.33 12.50 9.71 -13.98%
DY 0.00 0.00 0.00 0.00 0.47 2.33 0.00 -
P/NAPS 3.41 4.25 5.07 17.22 10.24 1.43 1.92 10.04%

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