[KAB] YoY 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- 646.39%
YoY- -49.92%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 62,947 46,605 52,505 49,317 48,947 34,899 31,324 12.32%
PBT 2,645 1,970 2,610 4,209 4,765 2,282 2,728 -0.51%
Tax 0 -1,440 -1,160 -1,783 -1,257 -807 -1,302 -
NP 2,645 530 1,450 2,426 3,508 1,475 1,426 10.84%
-
NP to SH 2,522 609 1,239 2,474 3,537 1,475 1,426 9.96%
-
Tax Rate 0.00% 73.10% 44.44% 42.36% 26.38% 35.36% 47.73% -
Total Cost 60,302 46,075 51,055 46,891 45,439 33,424 29,898 12.39%
-
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 - - - - - 1,600 - -
Div Payout % - - - - - 108.47% - -
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 4.20% 1.14% 2.76% 4.92% 7.17% 4.23% 4.55% -
ROE 1.18% 0.42% 1.01% 2.95% 4.57% 3.07% 3.93% -
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 3.24 2.58 3.00 5.29 13.27 10.91 11.22 -18.69%
EPS 0.13 0.03 0.07 0.27 0.96 0.46 0.51 -20.36%
DPS 0.00 0.00 0.00 0.00 0.00 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 3.07 2.28 2.56 2.41 2.39 1.70 1.53 12.30%
EPS 0.12 0.03 0.06 0.12 0.17 0.07 0.07 9.39%
DPS 0.00 0.00 0.00 0.00 0.00 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 12.05 15.32 8.51 19.83 7.27 1.79 2.67 28.53%
P/EPS 300.79 1,172.67 360.55 395.30 100.64 42.31 58.72 31.27%
EY 0.33 0.09 0.28 0.25 0.99 2.36 1.70 -23.89%
DY 0.00 0.00 0.00 0.00 0.00 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 11.59 13.19 11.84 29.27 16.20 1.97 2.23 31.59%
P/EPS 289.22 1,009.39 501.95 583.54 224.22 46.64 48.94 34.44%
EY 0.35 0.10 0.20 0.17 0.45 2.14 2.04 -25.44%
DY 0.00 0.00 0.00 0.00 0.00 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