Highlights

[KAB] QoQ 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 -     -1.80%    YoY -     3.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 45,682 33,923 31,066 34,899 32,887 38,513 32,797 24.70%
  QoQ % 34.66% 9.20% -10.98% 6.12% -14.61% 17.43% -
  Horiz. % 139.29% 103.43% 94.72% 106.41% 100.27% 117.43% 100.00%
PBT 3,954 2,512 3,279 2,282 2,426 4,478 3,271 13.46%
  QoQ % 57.40% -23.39% 43.69% -5.94% -45.82% 36.90% -
  Horiz. % 120.88% 76.80% 100.24% 69.76% 74.17% 136.90% 100.00%
Tax -1,200 -638 -919 -807 -924 -1,212 -915 19.79%
  QoQ % -88.09% 30.58% -13.88% 12.66% 23.76% -32.46% -
  Horiz. % 131.15% 69.73% 100.44% 88.20% 100.98% 132.46% 100.00%
NP 2,754 1,874 2,360 1,475 1,502 3,266 2,356 10.96%
  QoQ % 46.96% -20.59% 60.00% -1.80% -54.01% 38.62% -
  Horiz. % 116.89% 79.54% 100.17% 62.61% 63.75% 138.62% 100.00%
NP to SH 2,755 1,875 2,366 1,475 1,502 3,266 2,356 10.98%
  QoQ % 46.93% -20.75% 60.41% -1.80% -54.01% 38.62% -
  Horiz. % 116.94% 79.58% 100.42% 62.61% 63.75% 138.62% 100.00%
Tax Rate 30.35 % 25.40 % 28.03 % 35.36 % 38.09 % 27.07 % 27.97 % 5.59%
  QoQ % 19.49% -9.38% -20.73% -7.17% 40.71% -3.22% -
  Horiz. % 108.51% 90.81% 100.21% 126.42% 136.18% 96.78% 100.00%
Total Cost 42,928 32,049 28,706 33,424 31,385 35,247 30,441 25.73%
  QoQ % 33.94% 11.65% -14.12% 6.50% -10.96% 15.79% -
  Horiz. % 141.02% 105.28% 94.30% 109.80% 103.10% 115.79% 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 - - - 1,600 - - 1,600 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 159.73% 0.00% 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 6.03 % 5.52 % 7.60 % 4.23 % 4.57 % 8.48 % 7.18 % -10.98%
  QoQ % 9.24% -27.37% 79.67% -7.44% -46.11% 18.11% -
  Horiz. % 83.98% 76.88% 105.85% 58.91% 63.65% 118.11% 100.00%
ROE 4.34 % 3.53 % 4.62 % 3.07 % 3.13 % 6.80 % 5.26 % -12.02%
  QoQ % 22.95% -23.59% 50.49% -1.92% -53.97% 29.28% -
  Horiz. % 82.51% 67.11% 87.83% 58.37% 59.51% 129.28% 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 12.95 10.22 9.71 10.91 10.28 12.04 10.25 16.85%
  QoQ % 26.71% 5.25% -11.00% 6.13% -14.62% 17.46% -
  Horiz. % 126.34% 99.71% 94.73% 106.44% 100.29% 117.46% 100.00%
EPS 0.78 0.57 0.74 0.46 0.47 1.02 0.74 3.57%
  QoQ % 36.84% -22.97% 60.87% -2.13% -53.92% 37.84% -
  Horiz. % 105.41% 77.03% 100.00% 62.16% 63.51% 137.84% 100.00%
DPS 0.00 0.00 0.00 0.50 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% 100.00% 0.00% 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 - 1,691,895
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.70 2.01 1.84 2.06 1.94 2.28 1.94 24.63%
  QoQ % 34.33% 9.24% -10.68% 6.19% -14.91% 17.53% -
  Horiz. % 139.18% 103.61% 94.85% 106.19% 100.00% 117.53% 100.00%
EPS 0.16 0.11 0.14 0.09 0.09 0.19 0.14 9.30%
  QoQ % 45.45% -21.43% 55.56% 0.00% -52.63% 35.71% -
  Horiz. % 114.29% 78.57% 100.00% 64.29% 64.29% 135.71% 100.00%
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.09 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.0375 0.0314 0.0303 0.0284 0.0284 0.0284 0.0265 26.02%
  QoQ % 19.43% 3.63% 6.69% 0.00% 0.00% 7.17% -
  Horiz. % 141.51% 118.49% 114.34% 107.17% 107.17% 107.17% 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 2.86 2.05 2.21 1.79 2.77 2.16 2.34 14.30%
  QoQ % 39.51% -7.24% 23.46% -35.38% 28.24% -7.69% -
  Horiz. % 122.22% 87.61% 94.44% 76.50% 118.38% 92.31% 100.00%
P/EPS 47.39 37.16 29.08 42.31 60.72 25.47 32.60 28.30%
  QoQ % 27.53% 27.79% -31.27% -30.32% 138.40% -21.87% -
  Horiz. % 145.37% 113.99% 89.20% 129.79% 186.26% 78.13% 100.00%
EY 2.11 2.69 3.44 2.36 1.65 3.93 3.07 -22.10%
  QoQ % -21.56% -21.80% 45.76% 43.03% -58.02% 28.01% -
  Horiz. % 68.73% 87.62% 112.05% 76.87% 53.75% 128.01% 100.00%
DY 0.00 0.00 0.00 2.56 0.00 0.00 2.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 123.08% 0.00% 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 4.71 2.45 2.21 1.97 2.38 2.12 2.49 52.89%
  QoQ % 92.24% 10.86% 12.18% -17.23% 12.26% -14.86% -
  Horiz. % 189.16% 98.39% 88.76% 79.12% 95.58% 85.14% 100.00%
P/EPS 78.13 44.24 29.08 46.64 52.20 24.98 34.63 71.93%
  QoQ % 76.60% 52.13% -37.65% -10.65% 108.97% -27.87% -
  Horiz. % 225.61% 127.75% 83.97% 134.68% 150.74% 72.13% 100.00%
EY 1.28 2.26 3.44 2.14 1.92 4.00 2.89 -41.87%
  QoQ % -43.36% -34.30% 60.75% 11.46% -52.00% 38.41% -
  Horiz. % 44.29% 78.20% 119.03% 74.05% 66.44% 138.41% 100.00%
DY 0.00 0.00 0.00 2.33 0.00 0.00 1.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 118.88% 0.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

289  671  579 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.08-0.015 
 KTG 0.205-0.02 
 SEDANIA 0.315+0.005 
 TANCO 0.13+0.02 
 KANGER 0.075+0.015 
 FRONTKN-WB 0.25-0.055 
 ARMADA 0.45+0.025 
 CAREPLS 2.29-0.12 
 TAWIN-OR 0.07-0.005 
 VELESTO 0.145-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS