Highlights

[KAB] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [KAB]: KEJURUTERAAN ASASTERA BERHAD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     20.70%    YoY -     26.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 110,671 64,989 31,066 139,096 104,196 71,309 32,797 124.81%
  QoQ % 70.29% 109.20% -77.67% 33.49% 46.12% 117.43% -
  Horiz. % 337.44% 198.16% 94.72% 424.11% 317.70% 217.43% 100.00%
PBT 9,747 5,792 3,279 12,457 10,175 7,749 3,271 106.94%
  QoQ % 68.28% 76.64% -73.68% 22.43% 31.31% 136.90% -
  Horiz. % 297.98% 177.07% 100.24% 380.83% 311.07% 236.90% 100.00%
Tax -2,757 -1,557 -919 -3,858 -3,051 -2,127 -915 108.47%
  QoQ % -77.07% -69.42% 76.18% -26.45% -43.44% -132.46% -
  Horiz. % 301.31% 170.16% 100.44% 421.64% 333.44% 232.46% 100.00%
NP 6,990 4,235 2,360 8,599 7,124 5,622 2,356 106.34%
  QoQ % 65.05% 79.45% -72.55% 20.70% 26.72% 138.62% -
  Horiz. % 296.69% 179.75% 100.17% 364.98% 302.38% 238.62% 100.00%
NP to SH 6,993 4,242 2,366 8,599 7,124 5,622 2,356 106.40%
  QoQ % 64.85% 79.29% -72.49% 20.70% 26.72% 138.62% -
  Horiz. % 296.82% 180.05% 100.42% 364.98% 302.38% 238.62% 100.00%
Tax Rate 28.29 % 26.88 % 28.03 % 30.97 % 29.99 % 27.45 % 27.97 % 0.76%
  QoQ % 5.25% -4.10% -9.49% 3.27% 9.25% -1.86% -
  Horiz. % 101.14% 96.10% 100.21% 110.73% 107.22% 98.14% 100.00%
Total Cost 103,681 60,754 28,706 130,497 97,072 65,687 30,441 126.21%
  QoQ % 70.66% 111.64% -78.00% 34.43% 47.78% 115.78% -
  Horiz. % 340.60% 199.58% 94.30% 428.69% 318.89% 215.78% 100.00%
Net Worth 63,517 53,091 51,199 48,000 48,000 48,000 44,800 26.18%
  QoQ % 19.64% 3.69% 6.67% 0.00% 0.00% 7.14% -
  Horiz. % 141.78% 118.51% 114.29% 107.14% 107.14% 107.14% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,528 1,659 - 1,600 3,200 - 1,600 69.35%
  QoQ % 112.69% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 220.55% 103.69% 0.00% 100.00% 200.00% 0.00% 100.00%
Div Payout % 50.46 % 39.11 % - % 18.61 % 44.92 % - % 67.91 % -17.95%
  QoQ % 29.02% 0.00% 0.00% -58.57% 0.00% 0.00% -
  Horiz. % 74.30% 57.59% 0.00% 27.40% 66.15% 0.00% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 63,517 53,091 51,199 48,000 48,000 48,000 44,800 26.18%
  QoQ % 19.64% 3.69% 6.67% 0.00% 0.00% 7.14% -
  Horiz. % 141.78% 118.51% 114.29% 107.14% 107.14% 107.14% 100.00%
NOSH 352,873 331,824 320,000 320,000 320,000 320,000 320,000 6.73%
  QoQ % 6.34% 3.69% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.27% 103.69% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.32 % 6.52 % 7.60 % 6.18 % 6.84 % 7.88 % 7.18 % -8.15%
  QoQ % -3.07% -14.21% 22.98% -9.65% -13.20% 9.75% -
  Horiz. % 88.02% 90.81% 105.85% 86.07% 95.26% 109.75% 100.00%
ROE 11.01 % 7.99 % 4.62 % 17.91 % 14.84 % 11.71 % 5.26 % 63.56%
  QoQ % 37.80% 72.94% -74.20% 20.69% 26.73% 122.62% -
  Horiz. % 209.32% 151.90% 87.83% 340.49% 282.13% 222.62% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.36 19.59 9.71 43.47 32.56 22.28 10.25 110.61%
  QoQ % 60.08% 101.75% -77.66% 33.51% 46.14% 117.37% -
  Horiz. % 305.95% 191.12% 94.73% 424.10% 317.66% 217.37% 100.00%
EPS 2.09 1.30 0.74 2.69 2.23 1.76 0.74 99.68%
  QoQ % 60.77% 75.68% -72.49% 20.63% 26.70% 137.84% -
  Horiz. % 282.43% 175.68% 100.00% 363.51% 301.35% 237.84% 100.00%
DPS 1.00 0.50 0.00 0.50 1.00 0.00 0.50 58.67%
  QoQ % 100.00% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 200.00% 100.00% 0.00% 100.00% 200.00% 0.00% 100.00%
NAPS 0.1800 0.1600 0.1600 0.1500 0.1500 0.1500 0.1400 18.22%
  QoQ % 12.50% 0.00% 6.67% 0.00% 0.00% 7.14% -
  Horiz. % 128.57% 114.29% 114.29% 107.14% 107.14% 107.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 931,608
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.88 6.98 3.33 14.93 11.18 7.65 3.52 124.83%
  QoQ % 70.20% 109.61% -77.70% 33.54% 46.14% 117.33% -
  Horiz. % 337.50% 198.30% 94.60% 424.15% 317.61% 217.33% 100.00%
EPS 0.75 0.46 0.25 0.92 0.76 0.60 0.25 107.87%
  QoQ % 63.04% 84.00% -72.83% 21.05% 26.67% 140.00% -
  Horiz. % 300.00% 184.00% 100.00% 368.00% 304.00% 240.00% 100.00%
DPS 0.38 0.18 0.00 0.17 0.34 0.00 0.17 70.87%
  QoQ % 111.11% 0.00% 0.00% -50.00% 0.00% 0.00% -
  Horiz. % 223.53% 105.88% 0.00% 100.00% 200.00% 0.00% 100.00%
NAPS 0.0682 0.0570 0.0550 0.0515 0.0515 0.0515 0.0481 26.18%
  QoQ % 19.65% 3.64% 6.80% 0.00% 0.00% 7.07% -
  Horiz. % 141.79% 118.50% 114.35% 107.07% 107.07% 107.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3700 0.2100 0.2150 0.1950 0.2850 0.2600 0.2400 -
P/RPS 1.18 1.07 2.21 0.45 0.88 1.17 2.34 -36.62%
  QoQ % 10.28% -51.58% 391.11% -48.86% -24.79% -50.00% -
  Horiz. % 50.43% 45.73% 94.44% 19.23% 37.61% 50.00% 100.00%
P/EPS 18.67 16.43 29.08 7.26 12.80 14.80 32.60 -31.01%
  QoQ % 13.63% -43.50% 300.55% -43.28% -13.51% -54.60% -
  Horiz. % 57.27% 50.40% 89.20% 22.27% 39.26% 45.40% 100.00%
EY 5.36 6.09 3.44 13.78 7.81 6.76 3.07 44.95%
  QoQ % -11.99% 77.03% -75.04% 76.44% 15.53% 120.20% -
  Horiz. % 174.59% 198.37% 112.05% 448.86% 254.40% 220.20% 100.00%
DY 2.70 2.38 0.00 2.56 3.51 0.00 2.08 18.98%
  QoQ % 13.45% 0.00% 0.00% -27.07% 0.00% 0.00% -
  Horiz. % 129.81% 114.42% 0.00% 123.08% 168.75% 0.00% 100.00%
P/NAPS 2.06 1.31 1.34 1.30 1.90 1.73 1.71 13.20%
  QoQ % 57.25% -2.24% 3.08% -31.58% 9.83% 1.17% -
  Horiz. % 120.47% 76.61% 78.36% 76.02% 111.11% 101.17% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 20/08/19 16/05/19 25/02/19 23/11/18 16/08/18 10/07/18 -
Price 0.6100 0.2500 0.2150 0.2150 0.2450 0.2550 0.2550 -
P/RPS 1.94 1.28 2.21 0.49 0.75 1.14 2.49 -15.32%
  QoQ % 51.56% -42.08% 351.02% -34.67% -34.21% -54.22% -
  Horiz. % 77.91% 51.41% 88.76% 19.68% 30.12% 45.78% 100.00%
P/EPS 30.78 19.56 29.08 8.00 11.01 14.51 34.63 -7.55%
  QoQ % 57.36% -32.74% 263.50% -27.34% -24.12% -58.10% -
  Horiz. % 88.88% 56.48% 83.97% 23.10% 31.79% 41.90% 100.00%
EY 3.25 5.11 3.44 12.50 9.09 6.89 2.89 8.13%
  QoQ % -36.40% 48.55% -72.48% 37.51% 31.93% 138.41% -
  Horiz. % 112.46% 176.82% 119.03% 432.53% 314.53% 238.41% 100.00%
DY 1.64 2.00 0.00 2.33 4.08 0.00 1.96 -11.19%
  QoQ % -18.00% 0.00% 0.00% -42.89% 0.00% 0.00% -
  Horiz. % 83.67% 102.04% 0.00% 118.88% 208.16% 0.00% 100.00%
P/NAPS 3.39 1.56 1.34 1.43 1.63 1.70 1.82 51.33%
  QoQ % 117.31% 16.42% -6.29% -12.27% -4.12% -6.59% -
  Horiz. % 186.26% 85.71% 73.63% 78.57% 89.56% 93.41% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS