[KSENG] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 27.17%
YoY- 1863.26%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,513,146 1,760,146 1,833,078 1,877,726 1,765,357 1,473,711 1,318,292 9.65%
PBT 267,404 254,125 260,925 250,064 199,966 133,309 98,012 95.60%
Tax -37,696 -40,735 -49,575 -39,336 -36,790 -32,291 -23,416 37.47%
NP 229,708 213,390 211,350 210,728 163,176 101,018 74,596 112.09%
-
NP to SH 215,960 202,546 203,548 206,072 162,043 104,281 79,020 95.83%
-
Tax Rate 14.10% 16.03% 19.00% 15.73% 18.40% 24.22% 23.89% -
Total Cost 1,283,438 1,546,756 1,621,728 1,666,998 1,602,181 1,372,693 1,243,696 2.12%
-
Net Worth 2,551,051 2,497,155 2,439,742 2,389,438 2,339,134 2,292,423 2,260,085 8.43%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 17,965 - 17,965 17,965 17,965 17,965 - -
Div Payout % 8.32% - 8.83% 8.72% 11.09% 17.23% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,551,051 2,497,155 2,439,742 2,389,438 2,339,134 2,292,423 2,260,085 8.43%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 15.18% 12.12% 11.53% 11.22% 9.24% 6.85% 5.66% -
ROE 8.47% 8.11% 8.34% 8.62% 6.93% 4.55% 3.50% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 421.13 489.88 510.16 522.59 491.31 410.15 366.89 9.65%
EPS 60.11 56.37 56.65 57.35 45.10 29.02 21.99 95.86%
DPS 5.00 0.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 7.10 6.95 6.79 6.65 6.51 6.38 6.29 8.43%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 418.60 486.93 507.11 519.46 488.37 407.69 364.70 9.65%
EPS 59.74 56.03 56.31 57.01 44.83 28.85 21.86 95.82%
DPS 4.97 0.00 4.97 4.97 4.97 4.97 0.00 -
NAPS 7.0573 6.9082 6.7494 6.6102 6.471 6.3418 6.2524 8.43%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.54 3.43 3.58 3.40 3.54 3.61 3.50 -
P/RPS 0.84 0.70 0.70 0.65 0.72 0.88 0.95 -7.89%
P/EPS 5.89 6.08 6.32 5.93 7.85 12.44 15.91 -48.53%
EY 16.98 16.43 15.82 16.87 12.74 8.04 6.28 94.43%
DY 1.41 0.00 1.40 1.47 1.41 1.39 0.00 -
P/NAPS 0.50 0.49 0.53 0.51 0.54 0.57 0.56 -7.29%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 26/05/23 24/02/23 25/11/22 26/08/22 27/05/22 28/02/22 -
Price 4.47 3.46 3.55 3.49 3.50 3.86 3.60 -
P/RPS 1.06 0.71 0.70 0.67 0.71 0.94 0.98 5.38%
P/EPS 7.44 6.14 6.27 6.09 7.76 13.30 16.37 -40.97%
EY 13.45 16.29 15.96 16.43 12.89 7.52 6.11 69.46%
DY 1.12 0.00 1.41 1.43 1.43 1.30 0.00 -
P/NAPS 0.63 0.50 0.52 0.52 0.54 0.61 0.57 6.91%

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