[KSENG] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 8.69%
YoY- 394.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,383,324 1,337,980 1,833,078 1,937,610 2,023,188 1,629,708 1,318,292 3.27%
PBT 259,980 168,748 260,925 265,226 247,022 195,948 98,012 91.96%
Tax -23,688 -18,836 -49,575 -46,062 -47,446 -54,196 -23,416 0.77%
NP 236,292 149,912 211,350 219,164 199,576 141,752 74,596 116.14%
-
NP to SH 220,220 140,388 203,548 212,377 195,396 144,396 79,020 98.40%
-
Tax Rate 9.11% 11.16% 19.00% 17.37% 19.21% 27.66% 23.89% -
Total Cost 1,147,032 1,188,068 1,621,728 1,718,446 1,823,612 1,487,956 1,243,696 -5.26%
-
Net Worth 2,551,051 2,497,155 2,439,742 2,389,438 2,339,134 2,292,423 2,260,085 8.43%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 35,930 - 17,965 23,954 35,931 71,862 - -
Div Payout % 16.32% - 8.83% 11.28% 18.39% 49.77% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,551,051 2,497,155 2,439,742 2,389,438 2,339,134 2,292,423 2,260,085 8.43%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 17.08% 11.20% 11.53% 11.31% 9.86% 8.70% 5.66% -
ROE 8.63% 5.62% 8.34% 8.89% 8.35% 6.30% 3.50% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 385.00 372.38 510.16 539.25 563.07 453.56 366.89 3.27%
EPS 61.30 39.08 56.65 59.11 54.38 40.20 21.99 98.44%
DPS 10.00 0.00 5.00 6.67 10.00 20.00 0.00 -
NAPS 7.10 6.95 6.79 6.65 6.51 6.38 6.29 8.43%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 382.69 370.14 507.11 536.03 559.70 450.85 364.70 3.27%
EPS 60.92 38.84 56.31 58.75 54.05 39.95 21.86 98.40%
DPS 9.94 0.00 4.97 6.63 9.94 19.88 0.00 -
NAPS 7.0573 6.9082 6.7494 6.6102 6.471 6.3418 6.2524 8.43%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.54 3.43 3.58 3.40 3.54 3.61 3.50 -
P/RPS 0.92 0.92 0.70 0.63 0.63 0.80 0.95 -2.12%
P/EPS 5.78 8.78 6.32 5.75 6.51 8.98 15.91 -49.18%
EY 17.31 11.39 15.82 17.38 15.36 11.13 6.28 96.95%
DY 2.82 0.00 1.40 1.96 2.82 5.54 0.00 -
P/NAPS 0.50 0.49 0.53 0.51 0.54 0.57 0.56 -7.29%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 26/05/23 24/02/23 25/11/22 26/08/22 27/05/22 28/02/22 -
Price 4.47 3.46 3.55 3.49 3.50 3.86 3.60 -
P/RPS 1.16 0.93 0.70 0.65 0.62 0.85 0.98 11.93%
P/EPS 7.29 8.86 6.27 5.90 6.44 9.61 16.37 -41.77%
EY 13.71 11.29 15.96 16.94 15.54 10.41 6.11 71.64%
DY 2.24 0.00 1.41 1.91 2.86 5.18 0.00 -
P/NAPS 0.63 0.50 0.52 0.52 0.54 0.61 0.57 6.91%

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