[KSENG] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.57%
YoY- 646.4%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 963,226 925,644 967,277 929,140 944,538 960,416 1,189,654 -13.16%
PBT 133,510 68,852 73,397 66,802 39,232 -81,776 30,841 166.33%
Tax -28,142 -24,500 -30,180 -40,738 -13,664 1,144 -7,993 131.96%
NP 105,368 44,352 43,217 26,064 25,568 -80,632 22,848 177.83%
-
NP to SH 98,464 40,636 40,361 22,262 20,696 -85,656 22,683 166.82%
-
Tax Rate 21.08% 35.58% 41.12% 60.98% 34.83% - 25.92% -
Total Cost 857,858 881,292 924,060 903,076 918,970 1,041,048 1,166,806 -18.58%
-
Net Worth 2,256,491 2,245,712 2,249,305 2,242,119 2,296,061 2,292,487 2,378,877 -3.46%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 28,745 - 14,372 19,163 28,745 - 35,934 -13.86%
Div Payout % 29.19% - 35.61% 86.08% 138.89% - 158.42% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,256,491 2,245,712 2,249,305 2,242,119 2,296,061 2,292,487 2,378,877 -3.46%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.94% 4.79% 4.47% 2.81% 2.71% -8.40% 1.92% -
ROE 4.36% 1.81% 1.79% 0.99% 0.90% -3.74% 0.95% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 268.07 257.61 269.20 258.59 262.87 267.28 331.06 -13.15%
EPS 27.40 11.32 11.23 6.20 5.76 -23.84 6.31 166.87%
DPS 8.00 0.00 4.00 5.33 8.00 0.00 10.00 -13.85%
NAPS 6.28 6.25 6.26 6.24 6.39 6.38 6.62 -3.46%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 268.00 257.54 269.13 258.52 262.80 267.22 331.00 -13.16%
EPS 27.40 11.31 11.23 6.19 5.76 -23.83 6.31 166.87%
DPS 8.00 0.00 4.00 5.33 8.00 0.00 10.00 -13.85%
NAPS 6.2783 6.2483 6.2583 6.2383 6.3884 6.3784 6.6188 -3.46%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.72 4.69 4.08 4.16 4.03 4.10 4.60 -
P/RPS 1.76 1.82 1.52 1.61 1.53 1.53 1.39 17.08%
P/EPS 17.22 41.47 36.32 67.14 69.97 -17.20 72.87 -61.87%
EY 5.81 2.41 2.75 1.49 1.43 -5.81 1.37 162.69%
DY 1.69 0.00 0.98 1.28 1.99 0.00 2.17 -15.39%
P/NAPS 0.75 0.75 0.65 0.67 0.63 0.64 0.69 5.73%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 29/11/18 29/08/18 30/05/18 28/02/18 -
Price 4.33 4.80 4.68 4.05 3.97 4.11 4.53 -
P/RPS 1.62 1.86 1.74 1.57 1.51 1.54 1.37 11.85%
P/EPS 15.80 42.44 41.66 65.37 68.93 -17.24 71.76 -63.63%
EY 6.33 2.36 2.40 1.53 1.45 -5.80 1.39 175.50%
DY 1.85 0.00 0.85 1.32 2.02 0.00 2.21 -11.20%
P/NAPS 0.69 0.77 0.75 0.65 0.62 0.64 0.68 0.98%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment