[KSENG] YoY Cumulative 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- 35.4%
YoY- 253.7%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 744,769 691,662 1,011,594 564,529 401,932 481,613 472,269 7.88%
PBT 126,795 129,990 123,511 21,557 -2,088 66,755 19,616 36.44%
Tax -21,453 -11,844 -23,723 -10,349 -8,860 -14,071 -6,832 20.98%
NP 105,342 118,146 99,788 11,208 -10,948 52,684 12,784 42.07%
-
NP to SH 96,809 110,110 97,698 14,675 -9,548 49,232 10,348 45.10%
-
Tax Rate 16.92% 9.11% 19.21% 48.01% - 21.08% 34.83% -
Total Cost 639,427 573,516 911,806 553,321 412,880 428,929 459,485 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 17,965 17,965 17,965 - - 14,372 14,372 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 3.44% 4.32% 4.18% 0.66% -0.43% 2.18% 0.45% -
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 207.28 192.50 281.53 157.11 111.86 134.04 131.43 7.88%
EPS 26.94 30.65 27.19 4.08 -2.66 13.70 2.88 45.10%
DPS 5.00 5.00 5.00 0.00 0.00 4.00 4.00 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 206.03 191.34 279.85 156.17 111.19 133.23 130.65 7.87%
EPS 26.78 30.46 27.03 4.06 -2.64 13.62 2.86 45.13%
DPS 4.97 4.97 4.97 0.00 0.00 3.98 3.98 3.76%
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 2.93 1.84 1.26 2.25 3.32 3.52 3.07 -0.77%
P/EPS 22.57 11.55 13.02 86.43 -139.62 34.45 139.94 -26.20%
EY 4.43 8.66 7.68 1.16 -0.72 2.90 0.71 35.64%
DY 0.82 1.41 1.41 0.00 0.00 0.85 0.99 -3.08%
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 2.87 2.32 1.24 2.23 3.29 3.23 3.02 -0.84%
P/EPS 22.08 14.59 12.87 85.70 -138.49 31.60 137.85 -26.28%
EY 4.53 6.86 7.77 1.17 -0.72 3.16 0.73 35.52%
DY 0.84 1.12 1.43 0.00 0.00 0.92 1.01 -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