Highlights

[KAB] QoQ Quarter Result on 2018-06-30 [#2]

Stock [KAB]: KEJURUTERAAN ASASTERA BERHAD
Announcement Date 16-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     38.62%    YoY -     143.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 31,066 34,899 32,887 38,513 32,797 31,324 30,182 1.94%
  QoQ % -10.98% 6.12% -14.61% 17.43% 4.70% 3.78% -
  Horiz. % 102.93% 115.63% 108.96% 127.60% 108.66% 103.78% 100.00%
PBT 3,279 2,282 2,426 4,478 3,271 2,728 2,828 10.38%
  QoQ % 43.69% -5.94% -45.82% 36.90% 19.90% -3.54% -
  Horiz. % 115.95% 80.69% 85.79% 158.35% 115.66% 96.46% 100.00%
Tax -919 -807 -924 -1,212 -915 -1,302 -705 19.35%
  QoQ % -13.88% 12.66% 23.76% -32.46% 29.72% -84.68% -
  Horiz. % 130.35% 114.47% 131.06% 171.91% 129.79% 184.68% 100.00%
NP 2,360 1,475 1,502 3,266 2,356 1,426 2,123 7.32%
  QoQ % 60.00% -1.80% -54.01% 38.62% 65.22% -32.83% -
  Horiz. % 111.16% 69.48% 70.75% 153.84% 110.98% 67.17% 100.00%
NP to SH 2,366 1,475 1,502 3,266 2,356 1,426 2,123 7.50%
  QoQ % 60.41% -1.80% -54.01% 38.62% 65.22% -32.83% -
  Horiz. % 111.45% 69.48% 70.75% 153.84% 110.98% 67.17% 100.00%
Tax Rate 28.03 % 35.36 % 38.09 % 27.07 % 27.97 % 47.73 % 24.93 % 8.13%
  QoQ % -20.73% -7.17% 40.71% -3.22% -41.40% 91.46% -
  Horiz. % 112.43% 141.84% 152.79% 108.58% 112.19% 191.46% 100.00%
Total Cost 28,706 33,424 31,385 35,247 30,441 29,898 28,059 1.53%
  QoQ % -14.12% 6.50% -10.96% 15.79% 1.82% 6.55% -
  Horiz. % 102.31% 119.12% 111.85% 125.62% 108.49% 106.55% 100.00%
Net Worth 51,199 48,000 48,000 48,000 44,800 36,286 21,600 77.87%
  QoQ % 6.67% 0.00% 0.00% 7.14% 23.46% 67.99% -
  Horiz. % 237.04% 222.22% 222.22% 222.22% 207.41% 167.99% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 1,600 - - 1,600 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% - -
Div Payout % - % 108.47 % - % - % 67.91 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 159.73% 0.00% 0.00% 100.00% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 51,199 48,000 48,000 48,000 44,800 36,286 21,600 77.87%
  QoQ % 6.67% 0.00% 0.00% 7.14% 23.46% 67.99% -
  Horiz. % 237.04% 222.22% 222.22% 222.22% 207.41% 167.99% 100.00%
NOSH 320,000 320,000 320,000 320,000 320,000 279,130 240,000 21.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 14.64% 16.30% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 116.30% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.60 % 4.23 % 4.57 % 8.48 % 7.18 % 4.55 % 7.03 % 5.34%
  QoQ % 79.67% -7.44% -46.11% 18.11% 57.80% -35.28% -
  Horiz. % 108.11% 60.17% 65.01% 120.63% 102.13% 64.72% 100.00%
ROE 4.62 % 3.07 % 3.13 % 6.80 % 5.26 % 3.93 % 9.83 % -39.58%
  QoQ % 50.49% -1.92% -53.97% 29.28% 33.84% -60.02% -
  Horiz. % 47.00% 31.23% 31.84% 69.18% 53.51% 39.98% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.71 10.91 10.28 12.04 10.25 11.22 12.58 -15.87%
  QoQ % -11.00% 6.13% -14.62% 17.46% -8.65% -10.81% -
  Horiz. % 77.19% 86.72% 81.72% 95.71% 81.48% 89.19% 100.00%
EPS 0.74 0.46 0.47 1.02 0.74 0.51 0.88 -10.92%
  QoQ % 60.87% -2.13% -53.92% 37.84% 45.10% -42.05% -
  Horiz. % 84.09% 52.27% 53.41% 115.91% 84.09% 57.95% 100.00%
DPS 0.00 0.50 0.00 0.00 0.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.1600 0.1500 0.1500 0.1500 0.1400 0.1300 0.0900 46.80%
  QoQ % 6.67% 0.00% 0.00% 7.14% 7.69% 44.44% -
  Horiz. % 177.78% 166.67% 166.67% 166.67% 155.56% 144.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 931,608
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.33 3.75 3.53 4.13 3.52 3.36 3.24 1.85%
  QoQ % -11.20% 6.23% -14.53% 17.33% 4.76% 3.70% -
  Horiz. % 102.78% 115.74% 108.95% 127.47% 108.64% 103.70% 100.00%
EPS 0.25 0.16 0.16 0.35 0.25 0.15 0.23 5.72%
  QoQ % 56.25% 0.00% -54.29% 40.00% 66.67% -34.78% -
  Horiz. % 108.70% 69.57% 69.57% 152.17% 108.70% 65.22% 100.00%
DPS 0.00 0.17 0.00 0.00 0.17 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 100.00% - -
NAPS 0.0550 0.0515 0.0515 0.0515 0.0481 0.0390 0.0232 77.89%
  QoQ % 6.80% 0.00% 0.00% 7.07% 23.33% 68.10% -
  Horiz. % 237.07% 221.98% 221.98% 221.98% 207.33% 168.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - -
Price 0.2150 0.1950 0.2850 0.2600 0.2400 0.3000 0.0000 -
P/RPS 2.21 1.79 2.77 2.16 2.34 2.67 0.00 -
  QoQ % 23.46% -35.38% 28.24% -7.69% -12.36% 0.00% -
  Horiz. % 82.77% 67.04% 103.75% 80.90% 87.64% 100.00% -
P/EPS 29.08 42.31 60.72 25.47 32.60 58.72 0.00 -
  QoQ % -31.27% -30.32% 138.40% -21.87% -44.48% 0.00% -
  Horiz. % 49.52% 72.05% 103.41% 43.38% 55.52% 100.00% -
EY 3.44 2.36 1.65 3.93 3.07 1.70 0.00 -
  QoQ % 45.76% 43.03% -58.02% 28.01% 80.59% 0.00% -
  Horiz. % 202.35% 138.82% 97.06% 231.18% 180.59% 100.00% -
DY 0.00 2.56 0.00 0.00 2.08 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.08% 0.00% 0.00% 100.00% - -
P/NAPS 1.34 1.30 1.90 1.73 1.71 2.31 0.00 -
  QoQ % 3.08% -31.58% 9.83% 1.17% -25.97% 0.00% -
  Horiz. % 58.01% 56.28% 82.25% 74.89% 74.03% 100.00% -
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 16/05/19 25/02/19 23/11/18 16/08/18 10/07/18 12/02/18 17/11/17 -
Price 0.2150 0.2150 0.2450 0.2550 0.2550 0.2500 0.3000 -
P/RPS 2.21 1.97 2.38 2.12 2.49 2.23 2.39 -5.09%
  QoQ % 12.18% -17.23% 12.26% -14.86% 11.66% -6.69% -
  Horiz. % 92.47% 82.43% 99.58% 88.70% 104.18% 93.31% 100.00%
P/EPS 29.08 46.64 52.20 24.98 34.63 48.94 33.91 -9.75%
  QoQ % -37.65% -10.65% 108.97% -27.87% -29.24% 44.32% -
  Horiz. % 85.76% 137.54% 153.94% 73.67% 102.12% 144.32% 100.00%
EY 3.44 2.14 1.92 4.00 2.89 2.04 2.95 10.80%
  QoQ % 60.75% 11.46% -52.00% 38.41% 41.67% -30.85% -
  Horiz. % 116.61% 72.54% 65.08% 135.59% 97.97% 69.15% 100.00%
DY 0.00 2.33 0.00 0.00 1.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.88% 0.00% 0.00% 100.00% - -
P/NAPS 1.34 1.43 1.63 1.70 1.82 1.92 3.33 -45.52%
  QoQ % -6.29% -12.27% -4.12% -6.59% -5.21% -42.34% -
  Horiz. % 40.24% 42.94% 48.95% 51.05% 54.65% 57.66% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

782  345  529  514 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.010.00 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
4. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
7. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
8. Tan Sri Dr Lim: Top Glove estimates dividend yield to be more than 6% in FY21 gloveharicut
PARTNERS & BROKERS