[KAB] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[KAB] KINERGY ADVANCEMENT BERHAD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 57.18%
YoY- 181.23%
Quarter Report
Latest QR
Upcoming QR
KAB's Result
KAB's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 182,742 180,146 182,757 152,597 132,775 132,816 29,865 35.22%
PBT 9,638 5,156 10,550 10,943 10,499 13,305 2,114 28.75%
Tax -2,123 -2,169 -4,143 -3,130 -3,288 -4,134 -773 18.33%
NP 7,515 2,987 6,407 7,813 7,211 9,171 1,341 33.25%
-
NP to SH 7,433 2,643 6,790 7,883 7,218 9,171 1,341 33.01%
-
Tax Rate 22.03% 42.07% 39.27% 28.60% 31.32% 31.07% 36.57% -
Total Cost 175,227 177,159 176,350 144,784 125,564 123,645 28,524 35.31%
-
Net Worth 126,559 125,859 84,154 78,618 53,091 48,000 19,199 36.91%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 1,600 1,600 - -
Div Payout % - - - - 22.17% 17.45% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 126,559 125,859 84,154 78,618 53,091 48,000 19,199 36.91%
NOSH 1,807,994 1,797,994 1,691,895 925,574 354,000 320,000 240,000 39.99%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 4.11% 1.66% 3.51% 5.12% 5.43% 6.91% 4.49% -
ROE 5.87% 2.10% 8.07% 10.03% 13.60% 19.11% 6.98% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 10.11 10.02 10.86 15.53 40.01 41.51 12.44 -3.39%
EPS 0.41 0.15 0.40 0.80 2.18 2.87 0.56 -5.06%
DPS 0.00 0.00 0.00 0.00 0.48 0.50 0.00 -
NAPS 0.07 0.07 0.05 0.08 0.16 0.15 0.08 -2.19%
Adjusted Per Share Value based on latest NOSH - 1,807,994
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.20 9.07 9.20 7.68 6.68 6.69 1.50 35.27%
EPS 0.37 0.13 0.34 0.40 0.36 0.46 0.07 31.96%
DPS 0.00 0.00 0.00 0.00 0.08 0.08 0.00 -
NAPS 0.0637 0.0634 0.0424 0.0396 0.0267 0.0242 0.0097 36.82%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 - -
Price 0.33 0.395 0.635 0.855 0.21 0.26 0.00 -
P/RPS 3.26 3.94 5.85 5.51 0.52 0.63 0.00 -
P/EPS 80.27 268.71 157.40 106.59 9.65 9.07 0.00 -
EY 1.25 0.37 0.64 0.94 10.36 11.02 0.00 -
DY 0.00 0.00 0.00 0.00 2.30 1.92 0.00 -
P/NAPS 4.71 5.64 12.70 10.69 1.31 1.73 0.00 -
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 24/08/21 28/08/20 20/08/19 16/08/18 - -
Price 0.365 0.41 0.415 1.19 0.25 0.255 0.00 -
P/RPS 3.61 4.09 3.82 7.66 0.62 0.61 0.00 -
P/EPS 88.78 278.92 102.87 148.35 11.49 8.90 0.00 -
EY 1.13 0.36 0.97 0.67 8.70 11.24 0.00 -
DY 0.00 0.00 0.00 0.00 1.93 1.96 0.00 -
P/NAPS 5.21 5.86 8.30 14.88 1.56 1.70 0.00 -

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
Post a Comment