[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 232.31%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 874,782 593,590 306,989 1,049,227 728,191 466,169 219,228 151.36%
PBT 4,845 -10,523 15,458 154,955 51,604 2,350 -32,691 -
Tax -3,430 989 -4,306 -26,854 -10,703 -3,694 692 -
NP 1,415 -9,534 11,152 128,101 40,901 -1,344 -31,999 -
-
NP to SH 2,237 -9,409 10,795 124,291 37,402 -3,890 -33,220 -
-
Tax Rate 70.79% - 27.86% 17.33% 20.74% 157.19% - -
Total Cost 873,367 603,124 295,837 921,126 687,290 467,513 251,227 129.31%
-
Net Worth 2,332,207 2,317,871 2,289,148 2,210,088 2,134,651 2,089,074 2,099,619 7.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 35,935 21,561 - 35,936 21,562 21,611 - -
Div Payout % 1,606.41% 0.00% - 28.91% 57.65% 0.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,332,207 2,317,871 2,289,148 2,210,088 2,134,651 2,089,074 2,099,619 7.24%
NOSH 361,477 361,477 361,477 361,447 361,477 360,185 359,523 0.36%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.16% -1.61% 3.63% 12.21% 5.62% -0.29% -14.60% -
ROE 0.10% -0.41% 0.47% 5.62% 1.75% -0.19% -1.58% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 243.43 165.18 85.43 291.97 202.63 129.42 60.98 151.43%
EPS 0.62 -2.62 3.00 34.58 10.41 -1.08 -9.24 -
DPS 10.00 6.00 0.00 10.00 6.00 6.00 0.00 -
NAPS 6.49 6.45 6.37 6.15 5.94 5.80 5.84 7.28%
Adjusted Per Share Value based on latest NOSH - 361,447
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 242.00 164.21 84.93 290.26 201.45 128.96 60.65 151.35%
EPS 0.62 -2.60 2.99 34.38 10.35 -1.08 -9.19 -
DPS 9.94 5.96 0.00 9.94 5.97 5.98 0.00 -
NAPS 6.4519 6.4122 6.3328 6.1141 5.9054 5.7793 5.8084 7.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.90 4.97 5.14 4.73 4.79 4.80 5.22 -
P/RPS 2.01 3.01 6.02 1.62 2.36 3.71 8.56 -61.90%
P/EPS 787.14 -189.82 171.11 13.68 46.02 -444.44 -56.49 -
EY 0.13 -0.53 0.58 7.31 2.17 -0.23 -1.77 -
DY 2.04 1.21 0.00 2.11 1.25 1.25 0.00 -
P/NAPS 0.76 0.77 0.81 0.77 0.81 0.83 0.89 -9.98%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 30/05/17 28/02/17 29/11/16 30/08/16 27/05/16 -
Price 4.60 5.01 5.02 5.04 4.72 4.90 4.98 -
P/RPS 1.89 3.03 5.88 1.73 2.33 3.79 8.17 -62.28%
P/EPS 738.95 -191.35 167.12 14.57 45.35 -453.70 -53.90 -
EY 0.14 -0.52 0.60 6.86 2.21 -0.22 -1.86 -
DY 2.17 1.20 0.00 1.98 1.27 1.22 0.00 -
P/NAPS 0.71 0.78 0.79 0.82 0.79 0.84 0.85 -11.29%

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