[KSENG] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -12.66%
YoY- 286.28%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,937,610 1,191,698 820,326 967,918 929,140 1,166,376 970,921 12.19%
PBT 265,226 62,490 -12,938 131,325 66,802 6,460 68,805 25.20%
Tax -46,062 -24,836 -20,593 -40,525 -40,738 -4,573 -14,270 21.55%
NP 219,164 37,654 -33,532 90,800 26,064 1,886 54,534 26.07%
-
NP to SH 212,377 42,974 -28,000 85,996 22,262 2,982 49,869 27.30%
-
Tax Rate 17.37% 39.74% - 30.86% 60.98% 70.79% 20.74% -
Total Cost 1,718,446 1,154,044 853,858 877,118 903,076 1,164,489 916,386 11.04%
-
Net Worth 2,389,438 2,206,187 2,177,442 2,209,781 2,242,119 2,332,207 2,134,651 1.89%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 23,954 - - 19,163 19,163 47,913 28,749 -2.99%
Div Payout % 11.28% - - 22.28% 86.08% 1,606.41% 57.65% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 2,389,438 2,206,187 2,177,442 2,209,781 2,242,119 2,332,207 2,134,651 1.89%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 11.31% 3.16% -4.09% 9.38% 2.81% 0.16% 5.62% -
ROE 8.89% 1.95% -1.29% 3.89% 0.99% 0.13% 2.34% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 539.25 331.66 228.30 269.38 258.59 324.58 270.17 12.20%
EPS 59.11 11.96 -7.79 23.93 6.20 0.83 13.88 27.30%
DPS 6.67 0.00 0.00 5.33 5.33 13.33 8.00 -2.98%
NAPS 6.65 6.14 6.06 6.15 6.24 6.49 5.94 1.89%
Adjusted Per Share Value based on latest NOSH - 361,477
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 536.03 329.67 226.94 267.77 257.04 322.67 268.60 12.19%
EPS 58.75 11.89 -7.75 23.79 6.16 0.83 13.80 27.29%
DPS 6.63 0.00 0.00 5.30 5.30 13.26 7.95 -2.97%
NAPS 6.6102 6.1033 6.0237 6.1132 6.2027 6.4519 5.9054 1.89%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.40 3.33 3.70 4.59 4.16 4.90 4.79 -
P/RPS 0.63 1.00 1.62 1.70 1.61 1.51 1.77 -15.80%
P/EPS 5.75 27.84 -47.48 19.18 67.14 590.36 34.52 -25.81%
EY 17.38 3.59 -2.11 5.21 1.49 0.17 2.90 34.75%
DY 1.96 0.00 0.00 1.16 1.28 2.72 1.67 2.70%
P/NAPS 0.51 0.54 0.61 0.75 0.67 0.76 0.81 -7.41%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 22/11/21 26/11/20 28/11/19 29/11/18 29/11/17 29/11/16 -
Price 3.49 3.43 3.62 4.60 4.05 4.60 4.72 -
P/RPS 0.65 1.03 1.59 1.71 1.57 1.42 1.75 -15.20%
P/EPS 5.90 28.68 -46.45 19.22 65.37 554.21 34.01 -25.30%
EY 16.94 3.49 -2.15 5.20 1.53 0.18 2.94 33.87%
DY 1.91 0.00 0.00 1.16 1.32 2.90 1.69 2.05%
P/NAPS 0.52 0.56 0.60 0.75 0.65 0.71 0.79 -6.72%

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