Highlights

[KAB] QoQ Cumulative Quarter Result on 2019-03-31 [#1]

Stock [KAB]: KEJURUTERAAN ASASTERA BERHAD
Announcement Date 16-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -72.49%    YoY -     0.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 159,619 110,671 64,989 31,066 139,096 104,196 71,309 70.87%
  QoQ % 44.23% 70.29% 109.20% -77.67% 33.49% 46.12% -
  Horiz. % 223.84% 155.20% 91.14% 43.57% 195.06% 146.12% 100.00%
PBT 14,513 9,747 5,792 3,279 12,457 10,175 7,749 51.77%
  QoQ % 48.90% 68.28% 76.64% -73.68% 22.43% 31.31% -
  Horiz. % 187.29% 125.78% 74.75% 42.32% 160.76% 131.31% 100.00%
Tax -4,014 -2,757 -1,557 -919 -3,858 -3,051 -2,127 52.54%
  QoQ % -45.59% -77.07% -69.42% 76.18% -26.45% -43.44% -
  Horiz. % 188.72% 129.62% 73.20% 43.21% 181.38% 143.44% 100.00%
NP 10,499 6,990 4,235 2,360 8,599 7,124 5,622 51.48%
  QoQ % 50.20% 65.05% 79.45% -72.55% 20.70% 26.72% -
  Horiz. % 186.75% 124.33% 75.33% 41.98% 152.95% 126.72% 100.00%
NP to SH 10,530 6,993 4,242 2,366 8,599 7,124 5,622 51.77%
  QoQ % 50.58% 64.85% 79.29% -72.49% 20.70% 26.72% -
  Horiz. % 187.30% 124.39% 75.45% 42.08% 152.95% 126.72% 100.00%
Tax Rate 27.66 % 28.29 % 26.88 % 28.03 % 30.97 % 29.99 % 27.45 % 0.51%
  QoQ % -2.23% 5.25% -4.10% -9.49% 3.27% 9.25% -
  Horiz. % 100.77% 103.06% 97.92% 102.11% 112.82% 109.25% 100.00%
Total Cost 149,120 103,681 60,754 28,706 130,497 97,072 65,687 72.47%
  QoQ % 43.83% 70.66% 111.64% -78.00% 34.43% 47.78% -
  Horiz. % 227.02% 157.84% 92.49% 43.70% 198.66% 147.78% 100.00%
Net Worth 77,461 63,517 53,091 51,199 48,000 48,000 48,000 37.46%
  QoQ % 21.95% 19.64% 3.69% 6.67% 0.00% 0.00% -
  Horiz. % 161.38% 132.33% 110.61% 106.67% 100.00% 100.00% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,688 3,528 1,659 - 1,600 3,200 - -
  QoQ % 4.53% 112.69% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 115.27% 110.27% 51.85% 0.00% 50.00% 100.00% -
Div Payout % 35.03 % 50.46 % 39.11 % - % 18.61 % 44.92 % - % -
  QoQ % -30.58% 29.02% 0.00% 0.00% -58.57% 0.00% -
  Horiz. % 77.98% 112.33% 87.07% 0.00% 41.43% 100.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 77,461 63,517 53,091 51,199 48,000 48,000 48,000 37.46%
  QoQ % 21.95% 19.64% 3.69% 6.67% 0.00% 0.00% -
  Horiz. % 161.38% 132.33% 110.61% 106.67% 100.00% 100.00% 100.00%
NOSH 368,863 352,873 331,824 320,000 320,000 320,000 320,000 9.91%
  QoQ % 4.53% 6.34% 3.69% 0.00% 0.00% 0.00% -
  Horiz. % 115.27% 110.27% 103.69% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.58 % 6.32 % 6.52 % 7.60 % 6.18 % 6.84 % 7.88 % -11.30%
  QoQ % 4.11% -3.07% -14.21% 22.98% -9.65% -13.20% -
  Horiz. % 83.50% 80.20% 82.74% 96.45% 78.43% 86.80% 100.00%
ROE 13.59 % 11.01 % 7.99 % 4.62 % 17.91 % 14.84 % 11.71 % 10.41%
  QoQ % 23.43% 37.80% 72.94% -74.20% 20.69% 26.73% -
  Horiz. % 116.05% 94.02% 68.23% 39.45% 152.95% 126.73% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 43.27 31.36 19.59 9.71 43.47 32.56 22.28 55.47%
  QoQ % 37.98% 60.08% 101.75% -77.66% 33.51% 46.14% -
  Horiz. % 194.21% 140.75% 87.93% 43.58% 195.11% 146.14% 100.00%
EPS 3.09 2.09 1.30 0.74 2.69 2.23 1.76 45.38%
  QoQ % 47.85% 60.77% 75.68% -72.49% 20.63% 26.70% -
  Horiz. % 175.57% 118.75% 73.86% 42.05% 152.84% 126.70% 100.00%
DPS 1.00 1.00 0.50 0.00 0.50 1.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 100.00% 100.00% 50.00% 0.00% 50.00% 100.00% -
NAPS 0.2100 0.1800 0.1600 0.1600 0.1500 0.1500 0.1500 25.07%
  QoQ % 16.67% 12.50% 0.00% 6.67% 0.00% 0.00% -
  Horiz. % 140.00% 120.00% 106.67% 106.67% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 931,608
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.13 11.88 6.98 3.33 14.93 11.18 7.65 70.91%
  QoQ % 44.19% 70.20% 109.61% -77.70% 33.54% 46.14% -
  Horiz. % 223.92% 155.29% 91.24% 43.53% 195.16% 146.14% 100.00%
EPS 1.13 0.75 0.46 0.25 0.92 0.76 0.60 52.33%
  QoQ % 50.67% 63.04% 84.00% -72.83% 21.05% 26.67% -
  Horiz. % 188.33% 125.00% 76.67% 41.67% 153.33% 126.67% 100.00%
DPS 0.40 0.38 0.18 0.00 0.17 0.34 0.00 -
  QoQ % 5.26% 111.11% 0.00% 0.00% -50.00% 0.00% -
  Horiz. % 117.65% 111.76% 52.94% 0.00% 50.00% 100.00% -
NAPS 0.0831 0.0682 0.0570 0.0550 0.0515 0.0515 0.0515 37.45%
  QoQ % 21.85% 19.65% 3.64% 6.80% 0.00% 0.00% -
  Horiz. % 161.36% 132.43% 110.68% 106.80% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.9650 0.3700 0.2100 0.2150 0.1950 0.2850 0.2600 -
P/RPS 2.23 1.18 1.07 2.21 0.45 0.88 1.17 53.55%
  QoQ % 88.98% 10.28% -51.58% 391.11% -48.86% -24.79% -
  Horiz. % 190.60% 100.85% 91.45% 188.89% 38.46% 75.21% 100.00%
P/EPS 33.80 18.67 16.43 29.08 7.26 12.80 14.80 73.16%
  QoQ % 81.04% 13.63% -43.50% 300.55% -43.28% -13.51% -
  Horiz. % 228.38% 126.15% 111.01% 196.49% 49.05% 86.49% 100.00%
EY 2.96 5.36 6.09 3.44 13.78 7.81 6.76 -42.25%
  QoQ % -44.78% -11.99% 77.03% -75.04% 76.44% 15.53% -
  Horiz. % 43.79% 79.29% 90.09% 50.89% 203.85% 115.53% 100.00%
DY 1.04 2.70 2.38 0.00 2.56 3.51 0.00 -
  QoQ % -61.48% 13.45% 0.00% 0.00% -27.07% 0.00% -
  Horiz. % 29.63% 76.92% 67.81% 0.00% 72.93% 100.00% -
P/NAPS 4.60 2.06 1.31 1.34 1.30 1.90 1.73 91.59%
  QoQ % 123.30% 57.25% -2.24% 3.08% -31.58% 9.83% -
  Horiz. % 265.90% 119.08% 75.72% 77.46% 75.14% 109.83% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 18/11/19 20/08/19 16/05/19 25/02/19 23/11/18 16/08/18 -
Price 2.1500 0.6100 0.2500 0.2150 0.2150 0.2450 0.2550 -
P/RPS 4.97 1.94 1.28 2.21 0.49 0.75 1.14 166.16%
  QoQ % 156.19% 51.56% -42.08% 351.02% -34.67% -34.21% -
  Horiz. % 435.96% 170.18% 112.28% 193.86% 42.98% 65.79% 100.00%
P/EPS 75.31 30.78 19.56 29.08 8.00 11.01 14.51 198.87%
  QoQ % 144.67% 57.36% -32.74% 263.50% -27.34% -24.12% -
  Horiz. % 519.02% 212.13% 134.80% 200.41% 55.13% 75.88% 100.00%
EY 1.33 3.25 5.11 3.44 12.50 9.09 6.89 -66.50%
  QoQ % -59.08% -36.40% 48.55% -72.48% 37.51% 31.93% -
  Horiz. % 19.30% 47.17% 74.17% 49.93% 181.42% 131.93% 100.00%
DY 0.47 1.64 2.00 0.00 2.33 4.08 0.00 -
  QoQ % -71.34% -18.00% 0.00% 0.00% -42.89% 0.00% -
  Horiz. % 11.52% 40.20% 49.02% 0.00% 57.11% 100.00% -
P/NAPS 10.24 3.39 1.56 1.34 1.43 1.63 1.70 229.97%
  QoQ % 202.06% 117.31% 16.42% -6.29% -12.27% -4.12% -
  Horiz. % 602.35% 199.41% 91.76% 78.82% 84.12% 95.88% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS