[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -54.32%
YoY- 233.08%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,833,078 1,453,208 1,011,594 407,427 1,318,292 893,774 564,529 118.80%
PBT 260,925 198,920 123,511 48,987 98,012 46,868 21,557 424.78%
Tax -49,575 -34,547 -23,723 -13,549 -23,416 -18,627 -10,349 183.35%
NP 211,350 164,373 99,788 35,438 74,596 28,241 11,208 604.68%
-
NP to SH 203,548 159,283 97,698 36,099 79,020 32,231 14,675 474.52%
-
Tax Rate 19.00% 17.37% 19.21% 27.66% 23.89% 39.74% 48.01% -
Total Cost 1,621,728 1,288,835 911,806 371,989 1,243,696 865,533 553,321 104.40%
-
Net Worth 2,439,742 2,389,438 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 6.45%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 17,965 17,965 17,965 17,965 - - - -
Div Payout % 8.83% 11.28% 18.39% 49.77% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,439,742 2,389,438 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 6.45%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.53% 11.31% 9.86% 8.70% 5.66% 3.16% 1.99% -
ROE 8.34% 6.67% 4.18% 1.57% 3.50% 1.46% 0.66% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 510.16 404.44 281.53 113.39 366.89 248.74 157.11 118.81%
EPS 56.65 44.33 27.19 10.05 21.99 8.97 4.08 474.92%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 6.79 6.65 6.51 6.38 6.29 6.14 6.18 6.45%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 507.11 402.02 279.85 112.71 364.70 247.26 156.17 118.81%
EPS 56.31 44.06 27.03 9.99 21.86 8.92 4.06 474.50%
DPS 4.97 4.97 4.97 4.97 0.00 0.00 0.00 -
NAPS 6.7494 6.6102 6.471 6.3418 6.2524 6.1033 6.143 6.45%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.58 3.40 3.54 3.61 3.50 3.33 3.53 -
P/RPS 0.70 0.84 1.26 3.18 0.95 1.34 2.25 -53.98%
P/EPS 6.32 7.67 13.02 35.93 15.91 37.12 86.43 -82.43%
EY 15.82 13.04 7.68 2.78 6.28 2.69 1.16 468.10%
DY 1.40 1.47 1.41 1.39 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.54 0.57 0.56 0.54 0.57 -4.72%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 26/08/22 27/05/22 28/02/22 22/11/21 26/08/21 -
Price 3.55 3.49 3.50 3.86 3.60 3.43 3.50 -
P/RPS 0.70 0.86 1.24 3.40 0.98 1.38 2.23 -53.71%
P/EPS 6.27 7.87 12.87 38.42 16.37 38.24 85.70 -82.42%
EY 15.96 12.70 7.77 2.60 6.11 2.62 1.17 468.19%
DY 1.41 1.43 1.43 1.30 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.54 0.61 0.57 0.56 0.57 -5.92%

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