[KSENG] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -65.26%
YoY- 132.5%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,189,654 1,166,376 1,187,180 1,227,956 1,049,227 970,921 932,338 17.59%
PBT 30,841 6,460 -21,046 61,832 154,955 68,805 4,700 249.30%
Tax -7,993 -4,573 1,978 -17,224 -26,854 -14,270 -7,388 5.37%
NP 22,848 1,886 -19,068 44,608 128,101 54,534 -2,688 -
-
NP to SH 22,683 2,982 -18,818 43,180 124,291 49,869 -7,780 -
-
Tax Rate 25.92% 70.79% - 27.86% 17.33% 20.74% 157.19% -
Total Cost 1,166,806 1,164,489 1,206,248 1,183,348 921,126 916,386 935,026 15.86%
-
Net Worth 2,378,877 2,332,207 2,317,871 2,289,148 2,210,088 2,134,651 2,089,074 9.02%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 35,934 47,913 43,123 - 35,936 28,749 43,222 -11.55%
Div Payout % 158.42% 1,606.41% 0.00% - 28.91% 57.65% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,378,877 2,332,207 2,317,871 2,289,148 2,210,088 2,134,651 2,089,074 9.02%
NOSH 361,477 361,477 361,477 361,477 361,447 361,477 360,185 0.23%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.92% 0.16% -1.61% 3.63% 12.21% 5.62% -0.29% -
ROE 0.95% 0.13% -0.81% 1.89% 5.62% 2.34% -0.37% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 331.06 324.58 330.36 341.70 291.97 270.17 258.85 17.77%
EPS 6.31 0.83 -5.24 12.00 34.58 13.88 -2.16 -
DPS 10.00 13.33 12.00 0.00 10.00 8.00 12.00 -11.41%
NAPS 6.62 6.49 6.45 6.37 6.15 5.94 5.80 9.18%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 329.11 322.67 328.42 339.71 290.26 268.60 257.92 17.59%
EPS 6.28 0.83 -5.21 11.95 34.38 13.80 -2.15 -
DPS 9.94 13.26 11.93 0.00 9.94 7.95 11.96 -11.57%
NAPS 6.581 6.4519 6.4122 6.3328 6.1141 5.9054 5.7793 9.02%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.60 4.90 4.97 5.14 4.73 4.79 4.80 -
P/RPS 1.39 1.51 1.50 1.50 1.62 1.77 1.85 -17.30%
P/EPS 72.87 590.36 -94.91 42.78 13.68 34.52 -222.22 -
EY 1.37 0.17 -1.05 2.34 7.31 2.90 -0.45 -
DY 2.17 2.72 2.41 0.00 2.11 1.67 2.50 -8.98%
P/NAPS 0.69 0.76 0.77 0.81 0.77 0.81 0.83 -11.55%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 30/05/17 28/02/17 29/11/16 30/08/16 -
Price 4.53 4.60 5.01 5.02 5.04 4.72 4.90 -
P/RPS 1.37 1.42 1.52 1.47 1.73 1.75 1.89 -19.25%
P/EPS 71.76 554.21 -95.67 41.78 14.57 34.01 -226.85 -
EY 1.39 0.18 -1.05 2.39 6.86 2.94 -0.44 -
DY 2.21 2.90 2.40 0.00 1.98 1.69 2.45 -6.62%
P/NAPS 0.68 0.71 0.78 0.79 0.82 0.79 0.84 -13.10%

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