[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 27.79%
YoY- 157.59%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,026,060 691,662 334,495 1,833,078 1,453,208 1,011,594 407,427 84.99%
PBT 177,155 129,990 42,187 260,925 198,920 123,511 48,987 135.41%
Tax -21,458 -11,844 -4,709 -49,575 -34,547 -23,723 -13,549 35.83%
NP 155,697 118,146 37,478 211,350 164,373 99,788 35,438 168.00%
-
NP to SH 146,160 110,110 35,097 203,548 159,283 97,698 36,099 153.81%
-
Tax Rate 12.11% 9.11% 11.16% 19.00% 17.37% 19.21% 27.66% -
Total Cost 870,363 573,516 297,017 1,621,728 1,288,835 911,806 371,989 76.15%
-
Net Worth 2,551,051 2,551,051 2,497,155 2,439,742 2,389,438 2,339,134 2,292,423 7.37%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 17,965 17,965 - 17,965 17,965 17,965 17,965 0.00%
Div Payout % 12.29% 16.32% - 8.83% 11.28% 18.39% 49.77% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,551,051 2,551,051 2,497,155 2,439,742 2,389,438 2,339,134 2,292,423 7.37%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 15.17% 17.08% 11.20% 11.53% 11.31% 9.86% 8.70% -
ROE 5.73% 4.32% 1.41% 8.34% 6.67% 4.18% 1.57% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 285.57 192.50 93.10 510.16 404.44 281.53 113.39 85.00%
EPS 40.68 30.65 9.77 56.65 44.33 27.19 10.05 153.77%
DPS 5.00 5.00 0.00 5.00 5.00 5.00 5.00 0.00%
NAPS 7.10 7.10 6.95 6.79 6.65 6.51 6.38 7.38%
Adjusted Per Share Value based on latest NOSH - 361,477
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 283.85 191.34 92.54 507.11 402.02 279.85 112.71 85.00%
EPS 40.43 30.46 9.71 56.31 44.06 27.03 9.99 153.74%
DPS 4.97 4.97 0.00 4.97 4.97 4.97 4.97 0.00%
NAPS 7.0573 7.0573 6.9082 6.7494 6.6102 6.471 6.3418 7.37%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.20 3.54 3.43 3.58 3.40 3.54 3.61 -
P/RPS 1.47 1.84 3.68 0.70 0.84 1.26 3.18 -40.18%
P/EPS 10.32 11.55 35.11 6.32 7.67 13.02 35.93 -56.43%
EY 9.69 8.66 2.85 15.82 13.04 7.68 2.78 129.71%
DY 1.19 1.41 0.00 1.40 1.47 1.41 1.39 -9.82%
P/NAPS 0.59 0.50 0.49 0.53 0.51 0.54 0.57 2.32%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 28/08/23 26/05/23 24/02/23 25/11/22 26/08/22 27/05/22 -
Price 4.58 4.47 3.46 3.55 3.49 3.50 3.86 -
P/RPS 1.60 2.32 3.72 0.70 0.86 1.24 3.40 -39.47%
P/EPS 11.26 14.59 35.42 6.27 7.87 12.87 38.42 -55.84%
EY 8.88 6.86 2.82 15.96 12.70 7.77 2.60 126.62%
DY 1.09 1.12 0.00 1.41 1.43 1.43 1.30 -11.07%
P/NAPS 0.65 0.63 0.50 0.52 0.52 0.54 0.61 4.32%

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