[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -74.83%
YoY- 147.44%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 978,606 725,939 481,613 231,411 967,277 696,855 472,269 62.31%
PBT 101,889 98,494 66,755 17,213 73,397 50,102 19,616 199.02%
Tax -10,125 -30,394 -14,071 -6,125 -30,180 -30,554 -6,832 29.89%
NP 91,764 68,100 52,684 11,088 43,217 19,548 12,784 270.77%
-
NP to SH 88,440 64,497 49,232 10,159 40,361 16,697 10,348 316.38%
-
Tax Rate 9.94% 30.86% 21.08% 35.58% 41.12% 60.98% 34.83% -
Total Cost 886,842 657,839 428,929 220,323 924,060 677,307 459,485 54.83%
-
Net Worth 2,245,712 2,209,781 2,256,491 2,245,712 2,249,305 2,242,119 2,296,061 -1.46%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 14,372 14,372 14,372 - 14,372 14,372 14,372 0.00%
Div Payout % 16.25% 22.28% 29.19% - 35.61% 86.08% 138.89% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,245,712 2,209,781 2,256,491 2,245,712 2,249,305 2,242,119 2,296,061 -1.46%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.38% 9.38% 10.94% 4.79% 4.47% 2.81% 2.71% -
ROE 3.94% 2.92% 2.18% 0.45% 1.79% 0.74% 0.45% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 272.35 202.03 134.04 64.40 269.20 193.94 131.43 62.32%
EPS 24.61 17.95 13.70 2.83 11.23 4.65 2.88 316.34%
DPS 4.00 4.00 4.00 0.00 4.00 4.00 4.00 0.00%
NAPS 6.25 6.15 6.28 6.25 6.26 6.24 6.39 -1.46%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 270.72 200.83 133.23 64.02 267.59 192.78 130.65 62.31%
EPS 24.47 17.84 13.62 2.81 11.17 4.62 2.86 316.69%
DPS 3.98 3.98 3.98 0.00 3.98 3.98 3.98 0.00%
NAPS 6.2126 6.1132 6.2424 6.2126 6.2225 6.2027 6.3519 -1.46%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.70 4.59 4.72 4.69 4.08 4.16 4.03 -
P/RPS 1.73 2.27 3.52 7.28 1.52 2.14 3.07 -31.70%
P/EPS 19.10 25.57 34.45 165.88 36.32 89.52 139.94 -73.39%
EY 5.24 3.91 2.90 0.60 2.75 1.12 0.71 277.68%
DY 0.85 0.87 0.85 0.00 0.98 0.96 0.99 -9.63%
P/NAPS 0.75 0.75 0.75 0.75 0.65 0.67 0.63 12.29%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 28/02/19 29/11/18 29/08/18 -
Price 4.54 4.60 4.33 4.80 4.68 4.05 3.97 -
P/RPS 1.67 2.28 3.23 7.45 1.74 2.09 3.02 -32.55%
P/EPS 18.45 25.63 31.60 169.77 41.66 87.15 137.85 -73.73%
EY 5.42 3.90 3.16 0.59 2.40 1.15 0.73 279.19%
DY 0.88 0.87 0.92 0.00 0.85 0.99 1.01 -8.75%
P/NAPS 0.73 0.75 0.69 0.77 0.75 0.65 0.62 11.47%

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