Highlights

[KAB] QoQ Quarter Result on 2019-09-30 [#3]

Stock [KAB]: KEJURUTERAAN ASASTERA BERHAD
Announcement Date 18-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     46.93%    YoY -     83.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 26,308 31,660 48,947 45,682 33,923 31,066 34,899 -17.19%
  QoQ % -16.90% -35.32% 7.15% 34.66% 9.20% -10.98% -
  Horiz. % 75.38% 90.72% 140.25% 130.90% 97.20% 89.02% 100.00%
PBT 215 2,009 4,765 3,954 2,512 3,279 2,282 -79.32%
  QoQ % -89.30% -57.84% 20.51% 57.40% -23.39% 43.69% -
  Horiz. % 9.42% 88.04% 208.81% 173.27% 110.08% 143.69% 100.00%
Tax -150 -523 -1,257 -1,200 -638 -919 -807 -67.46%
  QoQ % 71.32% 58.39% -4.75% -88.09% 30.58% -13.88% -
  Horiz. % 18.59% 64.81% 155.76% 148.70% 79.06% 113.88% 100.00%
NP 65 1,486 3,508 2,754 1,874 2,360 1,475 -87.55%
  QoQ % -95.63% -57.64% 27.38% 46.96% -20.59% 60.00% -
  Horiz. % 4.41% 100.75% 237.83% 186.71% 127.05% 160.00% 100.00%
NP to SH 105 1,486 3,537 2,755 1,875 2,366 1,475 -82.85%
  QoQ % -92.93% -57.99% 28.38% 46.93% -20.75% 60.41% -
  Horiz. % 7.12% 100.75% 239.80% 186.78% 127.12% 160.41% 100.00%
Tax Rate 69.77 % 26.03 % 26.38 % 30.35 % 25.40 % 28.03 % 35.36 % 57.38%
  QoQ % 168.04% -1.33% -13.08% 19.49% -9.38% -20.73% -
  Horiz. % 197.31% 73.61% 74.60% 85.83% 71.83% 79.27% 100.00%
Total Cost 26,243 30,174 45,439 42,928 32,049 28,706 33,424 -14.90%
  QoQ % -13.03% -33.59% 5.85% 33.94% 11.65% -14.12% -
  Horiz. % 78.52% 90.28% 135.95% 128.43% 95.89% 85.88% 100.00%
Net Worth 78,618 78,056 77,461 63,517 53,091 51,199 48,000 38.99%
  QoQ % 0.72% 0.77% 21.95% 19.64% 3.69% 6.67% -
  Horiz. % 163.79% 162.62% 161.38% 132.33% 110.61% 106.67% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - 1,600 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 108.47 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 78,618 78,056 77,461 63,517 53,091 51,199 48,000 38.99%
  QoQ % 0.72% 0.77% 21.95% 19.64% 3.69% 6.67% -
  Horiz. % 163.79% 162.62% 161.38% 132.33% 110.61% 106.67% 100.00%
NOSH 982,737 780,565 368,863 352,873 331,824 320,000 320,000 111.42%
  QoQ % 25.90% 111.61% 4.53% 6.34% 3.69% 0.00% -
  Horiz. % 307.11% 243.93% 115.27% 110.27% 103.69% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.25 % 4.69 % 7.17 % 6.03 % 5.52 % 7.60 % 4.23 % -84.85%
  QoQ % -94.67% -34.59% 18.91% 9.24% -27.37% 79.67% -
  Horiz. % 5.91% 110.87% 169.50% 142.55% 130.50% 179.67% 100.00%
ROE 0.13 % 1.90 % 4.57 % 4.34 % 3.53 % 4.62 % 3.07 % -87.87%
  QoQ % -93.16% -58.42% 5.30% 22.95% -23.59% 50.49% -
  Horiz. % 4.23% 61.89% 148.86% 141.37% 114.98% 150.49% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.68 4.06 13.27 12.95 10.22 9.71 10.91 -60.81%
  QoQ % -33.99% -69.40% 2.47% 26.71% 5.25% -11.00% -
  Horiz. % 24.56% 37.21% 121.63% 118.70% 93.68% 89.00% 100.00%
EPS 0.01 0.20 0.96 0.78 0.57 0.74 0.46 -92.23%
  QoQ % -95.00% -79.17% 23.08% 36.84% -22.97% 60.87% -
  Horiz. % 2.17% 43.48% 208.70% 169.57% 123.91% 160.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0800 0.1000 0.2100 0.1800 0.1600 0.1600 0.1500 -34.26%
  QoQ % -20.00% -52.38% 16.67% 12.50% 0.00% 6.67% -
  Horiz. % 53.33% 66.67% 140.00% 120.00% 106.67% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 931,608
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.82 3.40 5.25 4.90 3.64 3.33 3.75 -17.32%
  QoQ % -17.06% -35.24% 7.14% 34.62% 9.31% -11.20% -
  Horiz. % 75.20% 90.67% 140.00% 130.67% 97.07% 88.80% 100.00%
EPS 0.01 0.16 0.38 0.30 0.20 0.25 0.16 -84.28%
  QoQ % -93.75% -57.89% 26.67% 50.00% -20.00% 56.25% -
  Horiz. % 6.25% 100.00% 237.50% 187.50% 125.00% 156.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.0844 0.0838 0.0831 0.0682 0.0570 0.0550 0.0515 39.04%
  QoQ % 0.72% 0.84% 21.85% 19.65% 3.64% 6.80% -
  Horiz. % 163.88% 162.72% 161.36% 132.43% 110.68% 106.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.8550 0.8350 0.9650 0.3700 0.2100 0.2150 0.1950 -
P/RPS 31.94 20.59 7.27 2.86 2.05 2.21 1.79 584.04%
  QoQ % 55.12% 183.22% 154.20% 39.51% -7.24% 23.46% -
  Horiz. % 1,784.36% 1,150.28% 406.15% 159.78% 114.53% 123.46% 100.00%
P/EPS 8,002.29 438.61 100.64 47.39 37.16 29.08 42.31 3,205.48%
  QoQ % 1,724.47% 335.82% 112.37% 27.53% 27.79% -31.27% -
  Horiz. % 18,913.47% 1,036.66% 237.86% 112.01% 87.83% 68.73% 100.00%
EY 0.01 0.23 0.99 2.11 2.69 3.44 2.36 -97.39%
  QoQ % -95.65% -76.77% -53.08% -21.56% -21.80% 45.76% -
  Horiz. % 0.42% 9.75% 41.95% 89.41% 113.98% 145.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 10.69 8.35 4.60 2.06 1.31 1.34 1.30 307.93%
  QoQ % 28.02% 81.52% 123.30% 57.25% -2.24% 3.08% -
  Horiz. % 822.31% 642.31% 353.85% 158.46% 100.77% 103.08% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 22/06/20 24/02/20 18/11/19 20/08/19 16/05/19 25/02/19 -
Price 1.1900 0.7850 2.1500 0.6100 0.2500 0.2150 0.2150 -
P/RPS 44.45 19.35 16.20 4.71 2.45 2.21 1.97 700.01%
  QoQ % 129.72% 19.44% 243.95% 92.24% 10.86% 12.18% -
  Horiz. % 2,256.35% 982.23% 822.34% 239.09% 124.37% 112.18% 100.00%
P/EPS 11,137.69 412.34 224.22 78.13 44.24 29.08 46.64 3,761.95%
  QoQ % 2,601.09% 83.90% 186.98% 76.60% 52.13% -37.65% -
  Horiz. % 23,880.12% 884.09% 480.75% 167.52% 94.85% 62.35% 100.00%
EY 0.01 0.24 0.45 1.28 2.26 3.44 2.14 -97.21%
  QoQ % -95.83% -46.67% -64.84% -43.36% -34.30% 60.75% -
  Horiz. % 0.47% 11.21% 21.03% 59.81% 105.61% 160.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.33 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 14.88 7.85 10.24 3.39 1.56 1.34 1.43 377.31%
  QoQ % 89.55% -23.34% 202.06% 117.31% 16.42% -6.29% -
  Horiz. % 1,040.56% 548.95% 716.08% 237.06% 109.09% 93.71% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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