[KENANGA] YoY TTM Result on 30-Jun-2022 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	739,304	790,567	1,059,060	699,969	674,356	703,608	634,284	2.58%
YoY %	-6.48%	-25.35%	51.30%	3.80%	-4.16%	10.93%	-	-
Horiz. %	116.56%	124.64%	166.97%	110.36%	106.32%	110.93%	100.00%	-
PBT	68,136	109,724	196,704	41,819	19,359	54,467	28,691	15.49%
YoY %	-37.90%	-44.22%	370.37%	116.02%	-64.46%	89.84%	-	-
Horiz. %	237.48%	382.43%	685.59%	145.76%	67.47%	189.84%	100.00%	-
Tax	-21,284	-20,293	-42,999	-15,299	-12,617	-17,976	-14,565	6.52%
YoY %	-4.88%	52.81%	-181.06%	-21.26%	29.81%	-23.42%	-	-
Horiz. %	146.13%	139.33%	295.22%	105.04%	86.63%	123.42%	100.00%	-
NP	46,852	89,431	153,705	26,520	6,742	36,491	14,126	22.10%
YoY %	-47.61%	-41.82%	479.58%	293.36%	-81.52%	158.33%	-	-
Horiz. %	331.67%	633.10%	1,088.10%	187.74%	47.73%	258.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,322	88,791	153,294	26,520	6,742	36,491	14,095	21.92%
YoY %	-47.83%	-42.08%	478.03%	293.36%	-81.52%	158.89%	-	-
Horiz. %	328.64%	629.95%	1,087.58%	188.15%	47.83%	258.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.24%	18.49%	21.86%	36.58%	65.17%	33.00%	50.77%	-
YoY %	68.96%	-15.42%	-40.24%	-43.87%	97.48%	-35.00%	-	-
Horiz. %	61.53%	36.42%	43.06%	72.05%	128.36%	65.00%	100.00%	-
Total Cost	692,452	701,136	905,355	673,449	667,614	667,117	620,158	1.85%
YoY %	-1.24%	-22.56%	34.44%	0.87%	0.07%	7.57%	-	-
Horiz. %	111.66%	113.06%	145.99%	108.59%	107.65%	107.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,019,265	1,009,236	1,016,089	901,317	887,332	875,240	874,281	2.58%
YoY %	0.99%	-0.67%	12.73%	1.58%	1.38%	0.11%	-	-
Horiz. %	116.58%	115.44%	116.22%	103.09%	101.49%	100.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	43,393	76,191	62,857	22,707	7,686	21,676	-	-
YoY %	-43.05%	21.21%	176.82%	195.43%	-64.54%	0.00%	-	-
Horiz. %	200.19%	351.50%	289.98%	104.76%	35.46%	100.00%	-	-
Div Payout %	93.68%	85.81%	41.00%	85.62%	114.01%	59.40%	-	-
YoY %	9.17%	109.29%	-52.11%	-24.90%	91.94%	0.00%	-	-
Horiz. %	157.71%	144.46%	69.02%	144.14%	191.94%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	1,019,265	1,009,236	1,016,089	901,317	887,332	875,240	874,281	2.58%
YoY %	0.99%	-0.67%	12.73%	1.58%	1.38%	0.11%	-	-
Horiz. %	116.58%	115.44%	116.22%	103.09%	101.49%	100.11%	100.00%	-
NOSH	735,762	735,762	733,513	722,741	722,741	722,678	722,547	0.30%
YoY %	0.00%	0.31%	1.49%	0.00%	0.01%	0.02%	-	-
Horiz. %	101.83%	101.83%	101.52%	100.03%	100.03%	100.02%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	6.34%	11.31%	14.51%	3.79%	1.00%	5.19%	2.23%	-
YoY %	-43.94%	-22.05%	282.85%	279.00%	-80.73%	132.74%	-	-
Horiz. %	284.30%	507.17%	650.67%	169.96%	44.84%	232.74%	100.00%	-
ROE	4.54%	8.80%	15.09%	2.94%	0.76%	4.17%	1.61%	-
YoY %	-48.41%	-41.68%	413.27%	286.84%	-81.77%	159.01%	-	-
Horiz. %	281.99%	546.58%	937.27%	182.61%	47.20%	259.01%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	102.27	108.10	144.88	100.18	96.52	98.08	87.78	2.57%
YoY %	-5.39%	-25.39%	44.62%	3.79%	-1.59%	11.73%	-	-
Horiz. %	116.51%	123.15%	165.05%	114.13%	109.96%	111.73%	100.00%	-
EPS	6.41	12.14	20.97	3.80	0.96	5.09	1.95	21.92%
YoY %	-47.20%	-42.11%	451.84%	295.83%	-81.14%	161.03%	-	-
Horiz. %	328.72%	622.56%	1,075.38%	194.87%	49.23%	261.03%	100.00%	-
DPS	6.00	10.50	8.60	3.25	1.10	3.00	0.00	-
YoY %	-42.86%	22.09%	164.62%	195.45%	-63.33%	0.00%	-	-
Horiz. %	200.00%	350.00%	286.67%	108.33%	36.67%	100.00%	-	-
NAPS	1.41	1.38	1.39	1.29	1.27	1.22	1.21	2.58%
YoY %	2.17%	-0.72%	7.75%	1.57%	4.10%	0.83%	-	-
Horiz. %	116.53%	114.05%	114.88%	106.61%	104.96%	100.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 735,762
RPS	100.48	107.45	143.94	95.14	91.65	95.63	86.21	2.58%
YoY %	-6.49%	-25.35%	51.29%	3.81%	-4.16%	10.93%	-	-
Horiz. %	116.55%	124.64%	166.96%	110.36%	106.31%	110.93%	100.00%	-
EPS	6.30	12.07	20.83	3.60	0.92	4.96	1.92	21.88%
YoY %	-47.80%	-42.05%	478.61%	291.30%	-81.45%	158.33%	-	-
Horiz. %	328.12%	628.65%	1,084.90%	187.50%	47.92%	258.33%	100.00%	-
DPS	5.90	10.36	8.54	3.09	1.04	2.95	0.00	-
YoY %	-43.05%	21.31%	176.38%	197.12%	-64.75%	0.00%	-	-
Horiz. %	200.00%	351.19%	289.49%	104.75%	35.25%	100.00%	-	-
NAPS	1.3853	1.3717	1.381	1.225	1.206	1.1896	1.1883	2.58%
YoY %	0.99%	-0.67%	12.73%	1.58%	1.38%	0.11%	-	-
Horiz. %	116.58%	115.43%	116.22%	103.09%	101.49%	100.11%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.865	0.90	1.37	0.55	0.575	0.68	0.56	-
P/RPS	0.85	0.83	0.95	0.55	0.60	0.69	0.64	4.84%
YoY %	2.41%	-12.63%	72.73%	-8.33%	-13.04%	7.81%	-	-
Horiz. %	132.81%	129.69%	148.44%	85.94%	93.75%	107.81%	100.00%	-
P/EPS	13.50	7.41	6.53	14.49	59.59	13.37	28.71	-11.81%
YoY %	82.19%	13.48%	-54.93%	-75.68%	345.70%	-53.43%	-	-
Horiz. %	47.02%	25.81%	22.74%	50.47%	207.56%	46.57%	100.00%	-
EY	7.41	13.49	15.31	6.90	1.68	7.48	3.48	13.41%
YoY %	-45.07%	-11.89%	121.88%	310.71%	-77.54%	114.94%	-	-
Horiz. %	212.93%	387.64%	439.94%	198.28%	48.28%	214.94%	100.00%	-
DY	6.94	11.67	6.28	5.91	1.91	4.41	0.00	-
YoY %	-40.53%	85.83%	6.26%	209.42%	-56.69%	0.00%	-	-
Horiz. %	157.37%	264.63%	142.40%	134.01%	43.31%	100.00%	-	-
P/NAPS	0.61	0.65	0.99	0.43	0.45	0.56	0.46	4.81%
YoY %	-6.15%	-34.34%	130.23%	-4.44%	-19.64%	21.74%	-	-
Horiz. %	132.61%	141.30%	215.22%	93.48%	97.83%	121.74%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/23	30/08/22	26/08/21	24/08/20	30/08/19	21/08/18	28/08/17	-
Price	0.895	0.895	1.36	0.96	0.50	0.765	0.53	-
P/RPS	0.88	0.83	0.94	0.96	0.52	0.78	0.60	6.58%
YoY %	6.02%	-11.70%	-2.08%	84.62%	-33.33%	30.00%	-	-
Horiz. %	146.67%	138.33%	156.67%	160.00%	86.67%	130.00%	100.00%	-
P/EPS	13.97	7.37	6.49	25.29	51.82	15.04	27.17	-10.48%
YoY %	89.55%	13.56%	-74.34%	-51.20%	244.55%	-44.64%	-	-
Horiz. %	51.42%	27.13%	23.89%	93.08%	190.73%	55.36%	100.00%	-
EY	7.16	13.57	15.42	3.95	1.93	6.65	3.68	11.72%
YoY %	-47.24%	-12.00%	290.38%	104.66%	-70.98%	80.71%	-	-
Horiz. %	194.57%	368.75%	419.02%	107.34%	52.45%	180.71%	100.00%	-
DY	6.70	11.73	6.32	3.39	2.20	3.92	0.00	-
YoY %	-42.88%	85.60%	86.43%	54.09%	-43.88%	0.00%	-	-
Horiz. %	170.92%	299.23%	161.22%	86.48%	56.12%	100.00%	-	-
P/NAPS	0.63	0.65	0.98	0.74	0.39	0.63	0.44	6.16%
YoY %	-3.08%	-33.67%	32.43%	89.74%	-38.10%	43.18%	-	-
Horiz. %	143.18%	147.73%	222.73%	168.18%	88.64%	143.18%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:45:00

EMA 5

5 Mins

BUY

2024-05-02 16:30:00

EMA 5

30 Mins

BUY

2024-05-02 16:00:00

EMA 5

30 Mins

SELL

2024-05-02 15:40:00

EMA 5

10 Mins

SELL

2024-05-02 15:40:00

ADX

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

354

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

HLIND

HONG LEONG INDUSTRIES BHD

336

YTLPOWR

YTL POWER INTERNATIONAL BHD

287

MYEG

MY E.G. SERVICES BHD

251

CAPITALA

CAPITAL A BERHAD

201

PBBANK

PUBLIC BANK BHD

187

MAYBANK

MALAYAN BANKING BHD

168

SAPNRG

SAPURA ENERGY BERHAD

167

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More