Highlights

[KAB] QoQ Quarter Result on 2018-03-31 [#1]

Stock [KAB]: KEJURUTERAAN ASASTERA BERHAD
Announcement Date 10-Jul-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     65.22%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 34,899 32,887 38,513 32,797 31,324 30,182 29,865 10.91%
  QoQ % 6.12% -14.61% 17.43% 4.70% 3.78% 1.06% -
  Horiz. % 116.86% 110.12% 128.96% 109.82% 104.89% 101.06% 100.00%
PBT 2,282 2,426 4,478 3,271 2,728 2,828 2,114 5.22%
  QoQ % -5.94% -45.82% 36.90% 19.90% -3.54% 33.77% -
  Horiz. % 107.95% 114.76% 211.83% 154.73% 129.04% 133.77% 100.00%
Tax -807 -924 -1,212 -915 -1,302 -705 -773 2.90%
  QoQ % 12.66% 23.76% -32.46% 29.72% -84.68% 8.80% -
  Horiz. % 104.40% 119.53% 156.79% 118.37% 168.43% 91.20% 100.00%
NP 1,475 1,502 3,266 2,356 1,426 2,123 1,341 6.54%
  QoQ % -1.80% -54.01% 38.62% 65.22% -32.83% 58.31% -
  Horiz. % 109.99% 112.01% 243.55% 175.69% 106.34% 158.31% 100.00%
NP to SH 1,475 1,502 3,266 2,356 1,426 2,123 1,341 6.54%
  QoQ % -1.80% -54.01% 38.62% 65.22% -32.83% 58.31% -
  Horiz. % 109.99% 112.01% 243.55% 175.69% 106.34% 158.31% 100.00%
Tax Rate 35.36 % 38.09 % 27.07 % 27.97 % 47.73 % 24.93 % 36.57 % -2.21%
  QoQ % -7.17% 40.71% -3.22% -41.40% 91.46% -31.83% -
  Horiz. % 96.69% 104.16% 74.02% 76.48% 130.52% 68.17% 100.00%
Total Cost 33,424 31,385 35,247 30,441 29,898 28,059 28,524 11.12%
  QoQ % 6.50% -10.96% 15.79% 1.82% 6.55% -1.63% -
  Horiz. % 117.18% 110.03% 123.57% 106.72% 104.82% 98.37% 100.00%
Net Worth 48,000 48,000 48,000 44,800 36,286 21,600 19,199 83.89%
  QoQ % 0.00% 0.00% 7.14% 23.46% 67.99% 12.50% -
  Horiz. % 250.00% 250.00% 250.00% 233.33% 188.99% 112.50% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,600 - - 1,600 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 159.73% 0.00% 0.00% 100.00% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 48,000 48,000 48,000 44,800 36,286 21,600 19,199 83.89%
  QoQ % 0.00% 0.00% 7.14% 23.46% 67.99% 12.50% -
  Horiz. % 250.00% 250.00% 250.00% 233.33% 188.99% 112.50% 100.00%
NOSH 320,000 320,000 320,000 320,000 279,130 240,000 240,000 21.08%
  QoQ % 0.00% 0.00% 0.00% 14.64% 16.30% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 116.30% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.23 % 4.57 % 8.48 % 7.18 % 4.55 % 7.03 % 4.49 % -3.89%
  QoQ % -7.44% -46.11% 18.11% 57.80% -35.28% 56.57% -
  Horiz. % 94.21% 101.78% 188.86% 159.91% 101.34% 156.57% 100.00%
ROE 3.07 % 3.13 % 6.80 % 5.26 % 3.93 % 9.83 % 6.98 % -42.08%
  QoQ % -1.92% -53.97% 29.28% 33.84% -60.02% 40.83% -
  Horiz. % 43.98% 44.84% 97.42% 75.36% 56.30% 140.83% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.91 10.28 12.04 10.25 11.22 12.58 12.44 -8.36%
  QoQ % 6.13% -14.62% 17.46% -8.65% -10.81% 1.13% -
  Horiz. % 87.70% 82.64% 96.78% 82.40% 90.19% 101.13% 100.00%
EPS 0.46 0.47 1.02 0.74 0.51 0.88 0.56 -12.26%
  QoQ % -2.13% -53.92% 37.84% 45.10% -42.05% 57.14% -
  Horiz. % 82.14% 83.93% 182.14% 132.14% 91.07% 157.14% 100.00%
DPS 0.50 0.00 0.00 0.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 0.1500 0.1500 0.1500 0.1400 0.1300 0.0900 0.0800 51.88%
  QoQ % 0.00% 0.00% 7.14% 7.69% 44.44% 12.50% -
  Horiz. % 187.50% 187.50% 187.50% 175.00% 162.50% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 931,608
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.75 3.53 4.13 3.52 3.36 3.24 3.21 10.89%
  QoQ % 6.23% -14.53% 17.33% 4.76% 3.70% 0.93% -
  Horiz. % 116.82% 109.97% 128.66% 109.66% 104.67% 100.93% 100.00%
EPS 0.16 0.16 0.35 0.25 0.15 0.23 0.14 9.28%
  QoQ % 0.00% -54.29% 40.00% 66.67% -34.78% 64.29% -
  Horiz. % 114.29% 114.29% 250.00% 178.57% 107.14% 164.29% 100.00%
DPS 0.17 0.00 0.00 0.17 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0515 0.0515 0.0515 0.0481 0.0390 0.0232 0.0206 83.89%
  QoQ % 0.00% 0.00% 7.07% 23.33% 68.10% 12.62% -
  Horiz. % 250.00% 250.00% 250.00% 233.50% 189.32% 112.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 - - -
Price 0.1950 0.2850 0.2600 0.2400 0.3000 0.0000 0.0000 -
P/RPS 1.79 2.77 2.16 2.34 2.67 0.00 0.00 -
  QoQ % -35.38% 28.24% -7.69% -12.36% 0.00% 0.00% -
  Horiz. % 67.04% 103.75% 80.90% 87.64% 100.00% - -
P/EPS 42.31 60.72 25.47 32.60 58.72 0.00 0.00 -
  QoQ % -30.32% 138.40% -21.87% -44.48% 0.00% 0.00% -
  Horiz. % 72.05% 103.41% 43.38% 55.52% 100.00% - -
EY 2.36 1.65 3.93 3.07 1.70 0.00 0.00 -
  QoQ % 43.03% -58.02% 28.01% 80.59% 0.00% 0.00% -
  Horiz. % 138.82% 97.06% 231.18% 180.59% 100.00% - -
DY 2.56 0.00 0.00 2.08 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.08% 0.00% 0.00% 100.00% - - -
P/NAPS 1.30 1.90 1.73 1.71 2.31 0.00 0.00 -
  QoQ % -31.58% 9.83% 1.17% -25.97% 0.00% 0.00% -
  Horiz. % 56.28% 82.25% 74.89% 74.03% 100.00% - -
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 16/08/18 10/07/18 12/02/18 17/11/17 - -
Price 0.2150 0.2450 0.2550 0.2550 0.2500 0.3000 0.0000 -
P/RPS 1.97 2.38 2.12 2.49 2.23 2.39 0.00 -
  QoQ % -17.23% 12.26% -14.86% 11.66% -6.69% 0.00% -
  Horiz. % 82.43% 99.58% 88.70% 104.18% 93.31% 100.00% -
P/EPS 46.64 52.20 24.98 34.63 48.94 33.91 0.00 -
  QoQ % -10.65% 108.97% -27.87% -29.24% 44.32% 0.00% -
  Horiz. % 137.54% 153.94% 73.67% 102.12% 144.32% 100.00% -
EY 2.14 1.92 4.00 2.89 2.04 2.95 0.00 -
  QoQ % 11.46% -52.00% 38.41% 41.67% -30.85% 0.00% -
  Horiz. % 72.54% 65.08% 135.59% 97.97% 69.15% 100.00% -
DY 2.33 0.00 0.00 1.96 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.88% 0.00% 0.00% 100.00% - - -
P/NAPS 1.43 1.63 1.70 1.82 1.92 3.33 0.00 -
  QoQ % -12.27% -4.12% -6.59% -5.21% -42.34% 0.00% -
  Horiz. % 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
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