[KSENG] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 81.29%
YoY- 77.94%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized 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 967,918 963,226 925,644 967,277 929,140 944,538 960,416 0.51%
PBT 131,325 133,510 68,852 73,397 66,802 39,232 -81,776 -
Tax -40,525 -28,142 -24,500 -30,180 -40,738 -13,664 1,144 -
NP 90,800 105,368 44,352 43,217 26,064 25,568 -80,632 -
-
NP to SH 85,996 98,464 40,636 40,361 22,262 20,696 -85,656 -
-
Tax Rate 30.86% 21.08% 35.58% 41.12% 60.98% 34.83% - -
Total Cost 877,118 857,858 881,292 924,060 903,076 918,970 1,041,048 -10.78%
-
Net Worth 2,209,781 2,256,491 2,245,712 2,249,305 2,242,119 2,296,061 2,292,487 -2.41%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 19,163 28,745 - 14,372 19,163 28,745 - -
Div Payout % 22.28% 29.19% - 35.61% 86.08% 138.89% - -
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 2,209,781 2,256,491 2,245,712 2,249,305 2,242,119 2,296,061 2,292,487 -2.41%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
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 9.38% 10.94% 4.79% 4.47% 2.81% 2.71% -8.40% -
ROE 3.89% 4.36% 1.81% 1.79% 0.99% 0.90% -3.74% -
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 269.38 268.07 257.61 269.20 258.59 262.87 267.28 0.52%
EPS 23.93 27.40 11.32 11.23 6.20 5.76 -23.84 -
DPS 5.33 8.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 6.15 6.28 6.25 6.26 6.24 6.39 6.38 -2.41%
Adjusted Per Share Value based on latest NOSH - 361,477
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 267.77 266.47 256.07 267.59 257.04 261.30 265.69 0.52%
EPS 23.79 27.24 11.24 11.17 6.16 5.73 -23.70 -
DPS 5.30 7.95 0.00 3.98 5.30 7.95 0.00 -
NAPS 6.1132 6.2424 6.2126 6.2225 6.2027 6.3519 6.342 -2.41%
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 4.59 4.72 4.69 4.08 4.16 4.03 4.10 -
P/RPS 1.70 1.76 1.82 1.52 1.61 1.53 1.53 7.26%
P/EPS 19.18 17.22 41.47 36.32 67.14 69.97 -17.20 -
EY 5.21 5.81 2.41 2.75 1.49 1.43 -5.81 -
DY 1.16 1.69 0.00 0.98 1.28 1.99 0.00 -
P/NAPS 0.75 0.75 0.75 0.65 0.67 0.63 0.64 11.14%
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 28/11/19 29/08/19 30/05/19 28/02/19 29/11/18 29/08/18 30/05/18 -
Price 4.60 4.33 4.80 4.68 4.05 3.97 4.11 -
P/RPS 1.71 1.62 1.86 1.74 1.57 1.51 1.54 7.22%
P/EPS 19.22 15.80 42.44 41.66 65.37 68.93 -17.24 -
EY 5.20 6.33 2.36 2.40 1.53 1.45 -5.80 -
DY 1.16 1.85 0.00 0.85 1.32 2.02 0.00 -
P/NAPS 0.75 0.69 0.77 0.75 0.65 0.62 0.64 11.14%

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