[KSENG] QoQ TTM 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- 78.23%
YoY- 601.95%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 978,606 996,361 976,621 958,584 967,277 1,011,727 1,068,333 -5.66%
PBT 101,889 121,789 120,536 111,054 73,397 47,530 32,412 114.14%
Tax -10,125 -30,020 -37,419 -36,591 -30,180 -28,261 -8,958 8.48%
NP 91,764 91,769 83,117 74,463 43,217 19,269 23,454 147.68%
-
NP to SH 88,440 88,161 79,245 71,934 40,361 15,431 20,728 162.36%
-
Tax Rate 9.94% 24.65% 31.04% 32.95% 41.12% 59.46% 27.64% -
Total Cost 886,842 904,592 893,504 884,121 924,060 992,458 1,044,879 -10.32%
-
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 28,747 -36.92%
Div Payout % 16.25% 16.30% 18.14% 19.98% 35.61% 93.14% 138.69% -
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% 9.21% 8.51% 7.77% 4.47% 1.90% 2.20% -
ROE 3.94% 3.99% 3.51% 3.20% 1.79% 0.69% 0.90% -
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 272.35 277.30 271.80 266.78 269.20 281.57 297.32 -5.66%
EPS 24.61 24.54 22.05 20.02 11.23 4.29 5.77 162.30%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 8.00 -36.92%
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 270.72 275.64 270.18 265.19 267.59 279.89 295.55 -5.66%
EPS 24.47 24.39 21.92 19.90 11.17 4.27 5.73 162.52%
DPS 3.98 3.98 3.98 3.98 3.98 3.98 7.95 -36.87%
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 1.66 1.74 1.76 1.52 1.48 1.36 17.34%
P/EPS 19.10 18.71 21.40 23.43 36.32 96.87 69.86 -57.77%
EY 5.24 5.35 4.67 4.27 2.75 1.03 1.43 137.12%
DY 0.85 0.87 0.85 0.85 0.98 0.96 1.99 -43.19%
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 1.66 1.59 1.80 1.74 1.44 1.34 15.76%
P/EPS 18.45 18.75 19.63 23.98 41.66 94.31 68.82 -58.32%
EY 5.42 5.33 5.09 4.17 2.40 1.06 1.45 140.27%
DY 0.88 0.87 0.92 0.83 0.85 0.99 2.02 -42.44%
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