[KSENG] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 46.42%
YoY- 253.48%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,023,188 1,629,708 1,318,292 1,191,698 1,129,058 1,008,032 874,342 75.21%
PBT 247,022 195,948 98,012 62,490 43,114 54,760 -85,747 -
Tax -47,446 -54,196 -23,416 -24,836 -20,698 -18,696 13,416 -
NP 199,576 141,752 74,596 37,654 22,416 36,064 -72,331 -
-
NP to SH 195,396 144,396 79,020 42,974 29,350 43,352 -64,918 -
-
Tax Rate 19.21% 27.66% 23.89% 39.74% 48.01% 34.14% - -
Total Cost 1,823,612 1,487,956 1,243,696 1,154,044 1,106,642 971,968 946,673 55.00%
-
Net Worth 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 2,213,374 2,152,290 5.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 35,931 71,862 - - - - - -
Div Payout % 18.39% 49.77% - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 2,213,374 2,152,290 5.72%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.86% 8.70% 5.66% 3.16% 1.99% 3.58% -8.27% -
ROE 8.35% 6.30% 3.50% 1.95% 1.32% 1.96% -3.02% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 563.07 453.56 366.89 331.66 314.23 280.54 243.34 75.21%
EPS 54.38 40.20 21.99 11.96 8.16 12.08 -18.07 -
DPS 10.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.51 6.38 6.29 6.14 6.18 6.16 5.99 5.72%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 559.70 450.85 364.70 329.67 312.35 278.86 241.88 75.21%
EPS 54.05 39.95 21.86 11.89 8.12 11.99 -17.96 -
DPS 9.94 19.88 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.471 6.3418 6.2524 6.1033 6.143 6.1231 5.9542 5.72%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.54 3.61 3.50 3.33 3.53 3.60 3.84 -
P/RPS 0.63 0.80 0.95 1.00 1.12 1.28 1.58 -45.91%
P/EPS 6.51 8.98 15.91 27.84 43.22 29.84 -21.25 -
EY 15.36 11.13 6.28 3.59 2.31 3.35 -4.71 -
DY 2.82 5.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.56 0.54 0.57 0.58 0.64 -10.73%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 28/02/22 22/11/21 26/08/21 27/05/21 15/03/21 -
Price 3.50 3.86 3.60 3.43 3.50 3.47 3.75 -
P/RPS 0.62 0.85 0.98 1.03 1.11 1.24 1.54 -45.56%
P/EPS 6.44 9.61 16.37 28.68 42.85 28.76 -20.76 -
EY 15.54 10.41 6.11 3.49 2.33 3.48 -4.82 -
DY 2.86 5.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.57 0.56 0.57 0.56 0.63 -9.79%

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