[KSENG] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 357.54%
YoY- 253.3%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 334,398 441,614 329,245 213,313 244,326 224,586 281,192 2.92%
PBT 47,165 75,409 25,311 -7,616 31,739 30,486 15,368 20.53%
Tax -9,614 -10,824 -8,278 -6,585 -16,323 -23,722 -4,419 13.82%
NP 37,551 64,585 17,033 -14,201 15,416 6,764 10,949 22.79%
-
NP to SH 36,050 61,585 17,556 -11,452 15,265 6,349 11,646 20.71%
-
Tax Rate 20.38% 14.35% 32.71% - 51.43% 77.81% 28.75% -
Total Cost 296,847 377,029 312,212 227,514 228,910 217,822 270,243 1.57%
-
Net Worth 2,551,051 2,389,438 2,206,187 2,177,442 2,209,781 2,242,119 2,332,207 1.50%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 14,374 -
Div Payout % - - - - - - 123.43% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,551,051 2,389,438 2,206,187 2,177,442 2,209,781 2,242,119 2,332,207 1.50%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 11.23% 14.62% 5.17% -6.66% 6.31% 3.01% 3.89% -
ROE 1.41% 2.58% 0.80% -0.53% 0.69% 0.28% 0.50% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 93.07 122.90 91.63 59.37 68.00 62.50 78.25 2.93%
EPS 10.03 17.14 4.89 -3.19 4.25 1.77 3.24 20.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 7.10 6.65 6.14 6.06 6.15 6.24 6.49 1.50%
Adjusted Per Share Value based on latest NOSH - 361,477
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 92.51 122.17 91.08 59.01 67.59 62.13 77.79 2.92%
EPS 9.97 17.04 4.86 -3.17 4.22 1.76 3.22 20.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.98 -
NAPS 7.0573 6.6102 6.1033 6.0237 6.1132 6.2027 6.4519 1.50%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.20 3.40 3.33 3.70 4.59 4.16 4.90 -
P/RPS 4.51 2.77 3.63 6.23 6.75 6.66 6.26 -5.31%
P/EPS 41.86 19.84 68.15 -116.09 108.04 235.43 151.20 -19.26%
EY 2.39 5.04 1.47 -0.86 0.93 0.42 0.66 23.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
P/NAPS 0.59 0.51 0.54 0.61 0.75 0.67 0.76 -4.13%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 25/11/22 22/11/21 26/11/20 28/11/19 29/11/18 29/11/17 -
Price 4.58 3.49 3.43 3.62 4.60 4.05 4.60 -
P/RPS 4.92 2.84 3.74 6.10 6.76 6.48 5.88 -2.92%
P/EPS 45.65 20.36 70.20 -113.58 108.28 229.20 141.94 -17.21%
EY 2.19 4.91 1.42 -0.88 0.92 0.44 0.70 20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.87 -
P/NAPS 0.65 0.52 0.56 0.60 0.75 0.65 0.71 -1.46%

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