Highlights

[KAB] QoQ Cumulative Quarter Result on 2019-12-31 [#4]

Stock [KAB]: KEJURUTERAAN ASASTERA BERHAD
Announcement Date 24-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     50.58%    YoY -     22.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 101,488 57,967 31,660 159,619 110,671 64,989 31,066 119.69%
  QoQ % 75.08% 83.09% -80.17% 44.23% 70.29% 109.20% -
  Horiz. % 326.69% 186.59% 101.91% 513.81% 356.24% 209.20% 100.00%
PBT 4,440 2,223 2,009 14,513 9,747 5,792 3,279 22.33%
  QoQ % 99.73% 10.65% -86.16% 48.90% 68.28% 76.64% -
  Horiz. % 135.41% 67.80% 61.27% 442.60% 297.26% 176.64% 100.00%
Tax -1,533 -673 -523 -4,014 -2,757 -1,557 -919 40.52%
  QoQ % -127.79% -28.68% 86.97% -45.59% -77.07% -69.42% -
  Horiz. % 166.81% 73.23% 56.91% 436.78% 300.00% 169.42% 100.00%
NP 2,907 1,550 1,486 10,499 6,990 4,235 2,360 14.87%
  QoQ % 87.55% 4.31% -85.85% 50.20% 65.05% 79.45% -
  Horiz. % 123.18% 65.68% 62.97% 444.87% 296.19% 179.45% 100.00%
NP to SH 2,960 1,590 1,486 10,530 6,993 4,242 2,366 16.06%
  QoQ % 86.16% 7.00% -85.89% 50.58% 64.85% 79.29% -
  Horiz. % 125.11% 67.20% 62.81% 445.05% 295.56% 179.29% 100.00%
Tax Rate 34.53 % 30.27 % 26.03 % 27.66 % 28.29 % 26.88 % 28.03 % 14.87%
  QoQ % 14.07% 16.29% -5.89% -2.23% 5.25% -4.10% -
  Horiz. % 123.19% 107.99% 92.86% 98.68% 100.93% 95.90% 100.00%
Total Cost 98,581 56,417 30,174 149,120 103,681 60,754 28,706 127.11%
  QoQ % 74.74% 86.97% -79.77% 43.83% 70.66% 111.64% -
  Horiz. % 343.42% 196.53% 105.11% 519.47% 361.18% 211.64% 100.00%
Net Worth 74,271 78,618 78,056 77,461 63,517 53,091 51,199 28.06%
  QoQ % -5.53% 0.72% 0.77% 21.95% 19.64% 3.69% -
  Horiz. % 145.06% 153.55% 152.45% 151.29% 124.06% 103.69% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 3,688 3,528 1,659 - -
  QoQ % 0.00% 0.00% 0.00% 4.53% 112.69% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 222.32% 212.69% 100.00% -
Div Payout % - % - % - % 35.03 % 50.46 % 39.11 % - % -
  QoQ % 0.00% 0.00% 0.00% -30.58% 29.02% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 89.57% 129.02% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 74,271 78,618 78,056 77,461 63,517 53,091 51,199 28.06%
  QoQ % -5.53% 0.72% 0.77% 21.95% 19.64% 3.69% -
  Horiz. % 145.06% 153.55% 152.45% 151.29% 124.06% 103.69% 100.00%
NOSH 928,392 982,737 780,565 368,863 352,873 331,824 320,000 103.02%
  QoQ % -5.53% 25.90% 111.61% 4.53% 6.34% 3.69% -
  Horiz. % 290.12% 307.11% 243.93% 115.27% 110.27% 103.69% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.86 % 2.67 % 4.69 % 6.58 % 6.32 % 6.52 % 7.60 % -47.78%
  QoQ % 7.12% -43.07% -28.72% 4.11% -3.07% -14.21% -
  Horiz. % 37.63% 35.13% 61.71% 86.58% 83.16% 85.79% 100.00%
ROE 3.99 % 2.02 % 1.90 % 13.59 % 11.01 % 7.99 % 4.62 % -9.29%
  QoQ % 97.52% 6.32% -86.02% 23.43% 37.80% 72.94% -
  Horiz. % 86.36% 43.72% 41.13% 294.16% 238.31% 172.94% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.93 5.90 4.06 43.27 31.36 19.59 9.71 8.19%
  QoQ % 85.25% 45.32% -90.62% 37.98% 60.08% 101.75% -
  Horiz. % 112.56% 60.76% 41.81% 445.62% 322.97% 201.75% 100.00%
EPS 0.32 0.17 0.20 3.09 2.09 1.30 0.74 -42.73%
  QoQ % 88.24% -15.00% -93.53% 47.85% 60.77% 75.68% -
  Horiz. % 43.24% 22.97% 27.03% 417.57% 282.43% 175.68% 100.00%
DPS 0.00 0.00 0.00 1.00 1.00 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 200.00% 100.00% -
NAPS 0.0800 0.0800 0.1000 0.2100 0.1800 0.1600 0.1600 -36.92%
  QoQ % 0.00% -20.00% -52.38% 16.67% 12.50% 0.00% -
  Horiz. % 50.00% 50.00% 62.50% 131.25% 112.50% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 931,608
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.89 6.22 3.40 17.13 11.88 6.98 3.33 119.85%
  QoQ % 75.08% 82.94% -80.15% 44.19% 70.20% 109.61% -
  Horiz. % 327.03% 186.79% 102.10% 514.41% 356.76% 209.61% 100.00%
EPS 0.32 0.17 0.16 1.13 0.75 0.46 0.25 17.84%
  QoQ % 88.24% 6.25% -85.84% 50.67% 63.04% 84.00% -
  Horiz. % 128.00% 68.00% 64.00% 452.00% 300.00% 184.00% 100.00%
DPS 0.00 0.00 0.00 0.40 0.38 0.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 5.26% 111.11% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 222.22% 211.11% 100.00% -
NAPS 0.0797 0.0844 0.0838 0.0831 0.0682 0.0570 0.0550 27.97%
  QoQ % -5.57% 0.72% 0.84% 21.85% 19.65% 3.64% -
  Horiz. % 144.91% 153.45% 152.36% 151.09% 124.00% 103.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.9600 0.8550 0.8350 0.9650 0.3700 0.2100 0.2150 -
P/RPS 8.78 14.50 20.59 2.23 1.18 1.07 2.21 150.21%
  QoQ % -39.45% -29.58% 823.32% 88.98% 10.28% -51.58% -
  Horiz. % 397.29% 656.11% 931.67% 100.90% 53.39% 48.42% 100.00%
P/EPS 301.10 528.45 438.61 33.80 18.67 16.43 29.08 373.04%
  QoQ % -43.02% 20.48% 1,197.66% 81.04% 13.63% -43.50% -
  Horiz. % 1,035.42% 1,817.23% 1,508.29% 116.23% 64.20% 56.50% 100.00%
EY 0.33 0.19 0.23 2.96 5.36 6.09 3.44 -78.95%
  QoQ % 73.68% -17.39% -92.23% -44.78% -11.99% 77.03% -
  Horiz. % 9.59% 5.52% 6.69% 86.05% 155.81% 177.03% 100.00%
DY 0.00 0.00 0.00 1.04 2.70 2.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% -61.48% 13.45% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 43.70% 113.45% 100.00% -
P/NAPS 12.00 10.69 8.35 4.60 2.06 1.31 1.34 329.52%
  QoQ % 12.25% 28.02% 81.52% 123.30% 57.25% -2.24% -
  Horiz. % 895.52% 797.76% 623.13% 343.28% 153.73% 97.76% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 22/06/20 24/02/20 18/11/19 20/08/19 16/05/19 -
Price 1.0100 1.1900 0.7850 2.1500 0.6100 0.2500 0.2150 -
P/RPS 9.24 20.17 19.35 4.97 1.94 1.28 2.21 158.85%
  QoQ % -54.19% 4.24% 289.34% 156.19% 51.56% -42.08% -
  Horiz. % 418.10% 912.67% 875.57% 224.89% 87.78% 57.92% 100.00%
P/EPS 316.78 735.51 412.34 75.31 30.78 19.56 29.08 389.28%
  QoQ % -56.93% 78.37% 447.52% 144.67% 57.36% -32.74% -
  Horiz. % 1,089.34% 2,529.26% 1,417.95% 258.98% 105.85% 67.26% 100.00%
EY 0.32 0.14 0.24 1.33 3.25 5.11 3.44 -79.38%
  QoQ % 128.57% -41.67% -81.95% -59.08% -36.40% 48.55% -
  Horiz. % 9.30% 4.07% 6.98% 38.66% 94.48% 148.55% 100.00%
DY 0.00 0.00 0.00 0.47 1.64 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -71.34% -18.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 23.50% 82.00% 100.00% -
P/NAPS 12.63 14.88 7.85 10.24 3.39 1.56 1.34 344.38%
  QoQ % -15.12% 89.55% -23.34% 202.06% 117.31% 16.42% -
  Horiz. % 942.54% 1,110.45% 585.82% 764.18% 252.99% 116.42% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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