[KSENG] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -1575.9%
YoY- -109.25%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 967,277 1,011,727 1,068,333 1,122,769 1,189,654 1,195,818 1,176,648 -12.21%
PBT 73,397 47,530 32,412 -11,398 2,273 93,198 127,084 -30.57%
Tax -30,180 -28,261 -8,958 -1,869 -1,137 -15,980 -18,570 38.10%
NP 43,217 19,269 23,454 -13,267 1,136 77,218 108,514 -45.77%
-
NP to SH 40,361 15,431 20,728 -14,331 971 77,729 107,375 -47.82%
-
Tax Rate 41.12% 59.46% 27.64% - 50.02% 17.15% 14.61% -
Total Cost 924,060 992,458 1,044,879 1,136,036 1,188,518 1,118,600 1,068,134 -9.18%
-
Net Worth 2,249,305 2,242,119 2,296,061 2,292,487 2,378,877 2,332,207 2,317,871 -1.97%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 14,372 14,372 28,747 35,935 35,935 50,310 57,498 -60.21%
Div Payout % 35.61% 93.14% 138.69% 0.00% 3,700.90% 64.73% 53.55% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,249,305 2,242,119 2,296,061 2,292,487 2,378,877 2,332,207 2,317,871 -1.97%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.47% 1.90% 2.20% -1.18% 0.10% 6.46% 9.22% -
ROE 1.79% 0.69% 0.90% -0.63% 0.04% 3.33% 4.63% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 269.20 281.57 297.32 312.47 331.06 332.77 327.43 -12.20%
EPS 11.23 4.29 5.77 -3.99 0.27 21.63 29.88 -47.82%
DPS 4.00 4.00 8.00 10.00 10.00 14.00 16.00 -60.21%
NAPS 6.26 6.24 6.39 6.38 6.62 6.49 6.45 -1.96%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 267.59 279.89 295.55 310.61 329.11 330.81 325.51 -12.21%
EPS 11.17 4.27 5.73 -3.96 0.27 21.50 29.70 -47.80%
DPS 3.98 3.98 7.95 9.94 9.94 13.92 15.91 -60.19%
NAPS 6.2225 6.2027 6.3519 6.342 6.581 6.4519 6.4122 -1.97%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.08 4.16 4.03 4.10 4.60 4.90 4.97 -
P/RPS 1.52 1.48 1.36 1.31 1.39 1.47 1.52 0.00%
P/EPS 36.32 96.87 69.86 -102.80 1,702.36 22.65 16.63 68.09%
EY 2.75 1.03 1.43 -0.97 0.06 4.41 6.01 -40.53%
DY 0.98 0.96 1.99 2.44 2.17 2.86 3.22 -54.65%
P/NAPS 0.65 0.67 0.63 0.64 0.69 0.76 0.77 -10.65%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 -
Price 4.68 4.05 3.97 4.11 4.53 4.60 5.01 -
P/RPS 1.74 1.44 1.34 1.32 1.37 1.38 1.53 8.92%
P/EPS 41.66 94.31 68.82 -103.05 1,676.46 21.27 16.77 83.12%
EY 2.40 1.06 1.45 -0.97 0.06 4.70 5.96 -45.37%
DY 0.85 0.99 2.02 2.43 2.21 3.04 3.19 -58.49%
P/NAPS 0.75 0.65 0.62 0.64 0.68 0.71 0.78 -2.57%

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