[KAB] YoY 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- 1203.81%
YoY- -50.31%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
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 48,623 48,297 32,016 43,521 45,682 32,887 30,182 8.26%
PBT 20,877 1,267 824 2,217 3,954 2,426 2,828 39.51%
Tax -559 -196 -517 -860 -1,200 -924 -705 -3.79%
NP 20,318 1,071 307 1,357 2,754 1,502 2,123 45.68%
-
NP to SH 20,359 1,046 166 1,369 2,755 1,502 2,123 45.73%
-
Tax Rate 2.68% 15.47% 62.74% 38.79% 30.35% 38.09% 24.93% -
Total Cost 28,305 47,226 31,709 42,164 42,928 31,385 28,059 0.14%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 41.79% 2.22% 0.96% 3.12% 6.03% 4.57% 7.03% -
ROE 12.51% 0.83% 0.15% 1.84% 4.34% 3.13% 9.83% -
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 2.69 2.67 1.73 4.69 12.95 10.28 12.58 -22.66%
EPS 1.13 0.06 0.01 0.15 0.78 0.47 0.88 4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 2.45 2.43 1.61 2.19 2.30 1.66 1.52 8.27%
EPS 1.02 0.05 0.01 0.07 0.14 0.08 0.11 44.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 12.64 16.85 22.85 20.48 2.86 2.77 0.00 -
P/EPS 30.19 777.82 4,407.52 651.03 47.39 60.72 0.00 -
EY 3.31 0.13 0.02 0.15 2.11 1.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 12.64 17.59 18.51 21.55 4.71 2.38 2.39 31.97%
P/EPS 30.19 812.39 3,570.65 684.93 78.13 52.20 33.91 -1.91%
EY 3.31 0.12 0.03 0.15 1.28 1.92 2.95 1.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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