[KSENG] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -27.61%
YoY- 601.25%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,068,333 1,122,769 1,189,654 1,195,818 1,176,648 1,136,988 1,049,227 1.21%
PBT 32,412 -11,398 2,273 93,198 127,084 185,451 137,302 -61.90%
Tax -8,958 -1,869 -1,137 -15,980 -18,570 -27,615 -22,617 -46.15%
NP 23,454 -13,267 1,136 77,218 108,514 157,836 114,685 -65.38%
-
NP to SH 20,728 -14,331 971 77,729 107,375 154,890 110,875 -67.40%
-
Tax Rate 27.64% - 50.02% 17.15% 14.61% 14.89% 16.47% -
Total Cost 1,044,879 1,136,036 1,188,518 1,118,600 1,068,134 979,152 934,542 7.74%
-
Net Worth 2,296,061 2,292,487 2,378,877 2,332,207 2,317,871 2,289,148 2,210,088 2.58%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 28,747 35,935 35,935 50,310 57,498 35,940 35,940 -13.86%
Div Payout % 138.69% 0.00% 3,700.90% 64.73% 53.55% 23.20% 32.42% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,296,061 2,292,487 2,378,877 2,332,207 2,317,871 2,289,148 2,210,088 2.58%
NOSH 361,477 361,477 361,477 361,477 361,477 359,364 359,364 0.39%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.20% -1.18% 0.10% 6.46% 9.22% 13.88% 10.93% -
ROE 0.90% -0.63% 0.04% 3.33% 4.63% 6.77% 5.02% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 297.32 312.47 331.06 332.77 327.43 316.39 291.97 1.22%
EPS 5.77 -3.99 0.27 21.63 29.88 43.10 30.85 -67.39%
DPS 8.00 10.00 10.00 14.00 16.00 10.00 10.00 -13.85%
NAPS 6.39 6.38 6.62 6.49 6.45 6.37 6.15 2.59%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 295.55 310.61 329.11 330.81 325.51 314.54 290.26 1.21%
EPS 5.73 -3.96 0.27 21.50 29.70 42.85 30.67 -67.41%
DPS 7.95 9.94 9.94 13.92 15.91 9.94 9.94 -13.87%
NAPS 6.3519 6.342 6.581 6.4519 6.4122 6.3328 6.1141 2.58%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.03 4.10 4.60 4.90 4.97 5.14 4.73 -
P/RPS 1.36 1.31 1.39 1.47 1.52 1.62 1.62 -11.03%
P/EPS 69.86 -102.80 1,702.36 22.65 16.63 11.93 15.33 175.63%
EY 1.43 -0.97 0.06 4.41 6.01 8.39 6.52 -63.73%
DY 1.99 2.44 2.17 2.86 3.22 1.95 2.11 -3.83%
P/NAPS 0.63 0.64 0.69 0.76 0.77 0.81 0.77 -12.55%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 30/05/17 28/02/17 -
Price 3.97 4.11 4.53 4.60 5.01 5.02 5.04 -
P/RPS 1.34 1.32 1.37 1.38 1.53 1.59 1.73 -15.69%
P/EPS 68.82 -103.05 1,676.46 21.27 16.77 11.65 16.34 161.48%
EY 1.45 -0.97 0.06 4.70 5.96 8.59 6.12 -61.81%
DY 2.02 2.43 2.21 3.04 3.19 1.99 1.98 1.34%
P/NAPS 0.62 0.64 0.68 0.71 0.78 0.79 0.82 -17.04%

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