[KAB] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -88.01%
YoY- -87.87%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 81,515 48,623 48,297 32,016 43,521 45,682 32,887 16.31%
PBT 8,240 20,877 1,267 824 2,217 3,954 2,426 22.58%
Tax -2,087 -559 -196 -517 -860 -1,200 -924 14.53%
NP 6,153 20,318 1,071 307 1,357 2,754 1,502 26.46%
-
NP to SH 6,108 20,359 1,046 166 1,369 2,755 1,502 26.31%
-
Tax Rate 25.33% 2.68% 15.47% 62.74% 38.79% 30.35% 38.09% -
Total Cost 75,362 28,305 47,226 31,709 42,164 42,928 31,385 15.70%
-
Net Worth 218,507 162,719 126,559 111,136 74,271 63,517 48,000 28.70%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 218,507 162,719 126,559 111,136 74,271 63,517 48,000 28.70%
NOSH 1,986,431 1,807,994 1,807,994 1,716,894 925,574 354,000 320,000 35.52%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 7.55% 41.79% 2.22% 0.96% 3.12% 6.03% 4.57% -
ROE 2.80% 12.51% 0.83% 0.15% 1.84% 4.34% 3.13% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 4.10 2.69 2.67 1.73 4.69 12.95 10.28 -14.19%
EPS 0.31 1.13 0.06 0.01 0.15 0.78 0.47 -6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.09 0.07 0.06 0.08 0.18 0.15 -5.03%
Adjusted Per Share Value based on latest NOSH - 1,716,894
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.98 2.37 2.36 1.56 2.13 2.23 1.61 16.26%
EPS 0.30 0.99 0.05 0.01 0.07 0.13 0.07 27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.0795 0.0618 0.0543 0.0363 0.031 0.0234 28.74%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.355 0.34 0.45 0.395 0.96 0.37 0.285 -
P/RPS 8.65 12.64 16.85 22.85 20.48 2.86 2.77 20.87%
P/EPS 115.45 30.19 777.82 4,407.52 651.03 47.39 60.72 11.29%
EY 0.87 3.31 0.13 0.02 0.15 2.11 1.65 -10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.78 6.43 6.58 12.00 2.06 1.90 9.23%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 21/11/23 23/11/22 26/11/21 27/11/20 18/11/19 23/11/18 -
Price 0.325 0.34 0.47 0.32 1.01 0.61 0.245 -
P/RPS 7.92 12.64 17.59 18.51 21.55 4.71 2.38 22.16%
P/EPS 105.70 30.19 812.39 3,570.65 684.93 78.13 52.20 12.46%
EY 0.95 3.31 0.12 0.03 0.15 1.28 1.92 -11.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 3.78 6.71 5.33 12.63 3.39 1.63 10.38%

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