[KSENG] QoQ Cumulative 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- 63.04%
YoY- 394.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 691,662 334,495 1,833,078 1,453,208 1,011,594 407,427 1,318,292 -35.02%
PBT 129,990 42,187 260,925 198,920 123,511 48,987 98,012 20.77%
Tax -11,844 -4,709 -49,575 -34,547 -23,723 -13,549 -23,416 -36.59%
NP 118,146 37,478 211,350 164,373 99,788 35,438 74,596 35.98%
-
NP to SH 110,110 35,097 203,548 159,283 97,698 36,099 79,020 24.83%
-
Tax Rate 9.11% 11.16% 19.00% 17.37% 19.21% 27.66% 23.89% -
Total Cost 573,516 297,017 1,621,728 1,288,835 911,806 371,989 1,243,696 -40.39%
-
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 17,965 - 17,965 17,965 17,965 17,965 - -
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 4.32% 1.41% 8.34% 6.67% 4.18% 1.57% 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 192.50 93.10 510.16 404.44 281.53 113.39 366.89 -35.02%
EPS 30.65 9.77 56.65 44.33 27.19 10.05 21.99 24.85%
DPS 5.00 0.00 5.00 5.00 5.00 5.00 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 191.34 92.54 507.11 402.02 279.85 112.71 364.70 -35.02%
EPS 30.46 9.71 56.31 44.06 27.03 9.99 21.86 24.82%
DPS 4.97 0.00 4.97 4.97 4.97 4.97 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 1.84 3.68 0.70 0.84 1.26 3.18 0.95 55.56%
P/EPS 11.55 35.11 6.32 7.67 13.02 35.93 15.91 -19.27%
EY 8.66 2.85 15.82 13.04 7.68 2.78 6.28 23.96%
DY 1.41 0.00 1.40 1.47 1.41 1.39 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 2.32 3.72 0.70 0.86 1.24 3.40 0.98 77.90%
P/EPS 14.59 35.42 6.27 7.87 12.87 38.42 16.37 -7.40%
EY 6.86 2.82 15.96 12.70 7.77 2.60 6.11 8.04%
DY 1.12 0.00 1.41 1.43 1.43 1.30 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