[KSENG] YoY TTM 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- 47.11%
YoY- -237.2%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,423,978 1,513,146 1,765,357 1,036,939 898,925 976,621 1,068,333 4.90%
PBT 293,222 267,404 199,966 -62,102 33,046 120,536 32,412 44.30%
Tax -47,049 -37,696 -36,790 11,927 -4,914 -37,419 -8,958 31.80%
NP 246,173 229,708 163,176 -50,175 28,132 83,117 23,454 47.91%
-
NP to SH 227,391 215,960 162,043 -40,695 29,660 79,245 20,728 49.00%
-
Tax Rate 16.05% 14.10% 18.40% - 14.87% 31.04% 27.64% -
Total Cost 1,177,805 1,283,438 1,602,181 1,087,114 870,793 893,504 1,044,879 2.01%
-
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 28,747 -7.52%
Div Payout % 7.90% 8.32% 11.09% - - 18.14% 138.69% -
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 17.29% 15.18% 9.24% -4.84% 3.13% 8.51% 2.20% -
ROE 8.07% 8.47% 6.93% -1.83% 1.35% 3.51% 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 396.32 421.13 491.31 288.59 250.18 271.80 297.32 4.90%
EPS 63.29 60.11 45.10 -11.33 8.25 22.05 5.77 49.00%
DPS 5.00 5.00 5.00 0.00 0.00 4.00 8.00 -7.52%
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 393.93 418.60 488.37 286.86 248.68 270.18 295.55 4.90%
EPS 62.91 59.74 44.83 -11.26 8.21 21.92 5.73 49.02%
DPS 4.97 4.97 4.97 0.00 0.00 3.98 7.95 -7.52%
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 1.53 0.84 0.72 1.22 1.48 1.74 1.36 1.98%
P/EPS 9.61 5.89 7.85 -31.17 44.94 21.40 69.86 -28.13%
EY 10.41 16.98 12.74 -3.21 2.22 4.67 1.43 39.17%
DY 0.82 1.41 1.41 0.00 0.00 0.85 1.99 -13.72%
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 1.50 1.06 0.71 1.21 1.47 1.59 1.34 1.89%
P/EPS 9.40 7.44 7.76 -30.90 44.58 19.63 68.82 -28.21%
EY 10.64 13.45 12.89 -3.24 2.24 5.09 1.45 39.35%
DY 0.84 1.12 1.43 0.00 0.00 0.92 2.02 -13.59%
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