[KSENG] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -32.3%
YoY- 253.7%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,489,538 1,383,324 2,023,188 1,129,058 803,864 963,226 944,538 7.88%
PBT 253,590 259,980 247,022 43,114 -4,176 133,510 39,232 36.44%
Tax -42,906 -23,688 -47,446 -20,698 -17,720 -28,142 -13,664 20.98%
NP 210,684 236,292 199,576 22,416 -21,896 105,368 25,568 42.07%
-
NP to SH 193,618 220,220 195,396 29,350 -19,096 98,464 20,696 45.10%
-
Tax Rate 16.92% 9.11% 19.21% 48.01% - 21.08% 34.83% -
Total Cost 1,278,854 1,147,032 1,823,612 1,106,642 825,760 857,858 918,970 5.65%
-
Net Worth 2,816,935 2,551,051 2,339,134 2,220,560 2,202,594 2,256,491 2,296,061 3.46%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 35,930 35,930 35,931 - - 28,745 28,745 3.78%
Div Payout % 18.56% 16.32% 18.39% - - 29.19% 138.89% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,816,935 2,551,051 2,339,134 2,220,560 2,202,594 2,256,491 2,296,061 3.46%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 14.14% 17.08% 9.86% 1.99% -2.72% 10.94% 2.71% -
ROE 6.87% 8.63% 8.35% 1.32% -0.87% 4.36% 0.90% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 414.56 385.00 563.07 314.23 223.72 268.07 262.87 7.88%
EPS 53.88 61.30 54.38 8.16 -5.32 27.40 5.76 45.10%
DPS 10.00 10.00 10.00 0.00 0.00 8.00 8.00 3.78%
NAPS 7.84 7.10 6.51 6.18 6.13 6.28 6.39 3.46%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 412.07 382.69 559.70 312.35 222.38 266.47 261.30 7.88%
EPS 53.56 60.92 54.05 8.12 -5.28 27.24 5.73 45.08%
DPS 9.94 9.94 9.94 0.00 0.00 7.95 7.95 3.78%
NAPS 7.7928 7.0573 6.471 6.143 6.0933 6.2424 6.3519 3.46%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.08 3.54 3.54 3.53 3.71 4.72 4.03 -
P/RPS 1.47 0.92 0.63 1.12 1.66 1.76 1.53 -0.66%
P/EPS 11.28 5.78 6.51 43.22 -69.81 17.22 69.97 -26.20%
EY 8.86 17.31 15.36 2.31 -1.43 5.81 1.43 35.48%
DY 1.64 2.82 2.82 0.00 0.00 1.69 1.99 -3.16%
P/NAPS 0.78 0.50 0.54 0.57 0.61 0.75 0.63 3.62%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 26/08/22 26/08/21 27/08/20 29/08/19 29/08/18 -
Price 5.95 4.47 3.50 3.50 3.68 4.33 3.97 -
P/RPS 1.44 1.16 0.62 1.11 1.64 1.62 1.51 -0.78%
P/EPS 11.04 7.29 6.44 42.85 -69.24 15.80 68.93 -26.28%
EY 9.06 13.71 15.54 2.33 -1.44 6.33 1.45 35.67%
DY 1.68 2.24 2.86 0.00 0.00 1.85 2.02 -3.02%
P/NAPS 0.76 0.63 0.54 0.57 0.60 0.69 0.62 3.44%

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