Highlights

[KSENG] QoQ Quarter Result on 2018-09-30 [#3]

Stock [KSENG]: KECK SENG (MALAYSIA) BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -80.01%    YoY -     -45.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 270,422 224,586 232,165 240,104 314,872 281,192 286,601 -3.79%
  QoQ % 20.41% -3.26% -3.31% -23.75% 11.98% -1.89% -
  Horiz. % 94.35% 78.36% 81.01% 83.78% 109.86% 98.11% 100.00%
PBT 23,295 30,486 40,060 -20,444 -2,572 15,368 -3,750 -
  QoQ % -23.59% -23.90% 295.95% -694.87% -116.74% 509.81% -
  Horiz. % -621.20% -812.96% -1,068.27% 545.17% 68.59% -409.81% 100.00%
Tax 374 -23,722 -7,118 286 2,293 -4,419 -29 -
  QoQ % 101.58% -233.27% -2,588.81% -87.53% 151.89% -15,137.93% -
  Horiz. % -1,289.66% 81,800.00% 24,544.83% -986.21% -7,906.90% 15,237.93% 100.00%
NP 23,669 6,764 32,942 -20,158 -279 10,949 -3,779 -
  QoQ % 249.93% -79.47% 263.42% -7,125.09% -102.55% 389.73% -
  Horiz. % -626.33% -178.99% -871.71% 533.42% 7.38% -289.73% 100.00%
NP to SH 23,664 6,349 31,762 -21,414 -1,266 11,646 -3,297 -
  QoQ % 272.72% -80.01% 248.32% -1,591.47% -110.87% 453.23% -
  Horiz. % -717.74% -192.57% -963.36% 649.50% 38.40% -353.23% 100.00%
Tax Rate -1.61 % 77.81 % 17.77 % - % - % 28.75 % - % -
  QoQ % -102.07% 337.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -5.60% 270.64% 61.81% 0.00% 0.00% 100.00% -
Total Cost 246,753 217,822 199,223 260,262 315,151 270,243 290,380 -10.26%
  QoQ % 13.28% 9.34% -23.45% -17.42% 16.62% -6.93% -
  Horiz. % 84.98% 75.01% 68.61% 89.63% 108.53% 93.07% 100.00%
Net Worth 2,249,305 2,242,119 2,296,061 2,292,487 2,378,877 2,332,207 2,317,871 -1.98%
  QoQ % 0.32% -2.35% 0.16% -3.63% 2.00% 0.62% -
  Horiz. % 97.04% 96.73% 99.06% 98.90% 102.63% 100.62% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 14,372 - - 14,374 21,561 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 66.66% 0.00% 0.00% 66.67% 100.00%
Div Payout % - % - % 45.25 % - % - % 123.43 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 36.66% 0.00% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,249,305 2,242,119 2,296,061 2,292,487 2,378,877 2,332,207 2,317,871 -1.98%
  QoQ % 0.32% -2.35% 0.16% -3.63% 2.00% 0.62% -
  Horiz. % 97.04% 96.73% 99.06% 98.90% 102.63% 100.62% 100.00%
NOSH 359,314 359,314 359,321 359,324 359,347 359,354 359,360 -0.01%
  QoQ % 0.00% -0.00% -0.00% -0.01% -0.00% -0.00% -
  Horiz. % 99.99% 99.99% 99.99% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 8.75 % 3.01 % 14.19 % -8.40 % -0.09 % 3.89 % -1.32 % -
  QoQ % 190.70% -78.79% 268.93% -9,233.33% -102.31% 394.70% -
  Horiz. % -662.88% -228.03% -1,075.00% 636.36% 6.82% -294.70% 100.00%
ROE 1.05 % 0.28 % 1.38 % -0.93 % -0.05 % 0.50 % -0.14 % -
  QoQ % 275.00% -79.71% 248.39% -1,760.00% -110.00% 457.14% -
  Horiz. % -750.00% -200.00% -985.71% 664.29% 35.71% -357.14% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.26 62.50 64.61 66.82 87.62 78.25 79.75 -3.78%
  QoQ % 20.42% -3.27% -3.31% -23.74% 11.97% -1.88% -
  Horiz. % 94.37% 78.37% 81.02% 83.79% 109.87% 98.12% 100.00%
EPS 6.59 1.77 8.84 -5.96 -0.35 3.24 -0.92 -
  QoQ % 272.32% -79.98% 248.32% -1,602.86% -110.80% 452.17% -
  Horiz. % -716.30% -192.39% -960.87% 647.83% 38.04% -352.17% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 4.00 6.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 0.00% 0.00% 66.67% 0.00% 0.00% 66.67% 100.00%
NAPS 6.2600 6.2400 6.3900 6.3800 6.6200 6.4900 6.4500 -1.97%
  QoQ % 0.32% -2.35% 0.16% -3.63% 2.00% 0.62% -
  Horiz. % 97.05% 96.74% 99.07% 98.91% 102.64% 100.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 359,089
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 74.81 62.13 64.23 66.42 87.11 77.79 79.29 -3.79%
  QoQ % 20.41% -3.27% -3.30% -23.75% 11.98% -1.89% -
  Horiz. % 94.35% 78.36% 81.01% 83.77% 109.86% 98.11% 100.00%
EPS 6.55 1.76 8.79 -5.92 -0.35 3.22 -0.91 -
  QoQ % 272.16% -79.98% 248.48% -1,591.43% -110.87% 453.85% -
  Horiz. % -719.78% -193.41% -965.93% 650.55% 38.46% -353.85% 100.00%
DPS 0.00 0.00 3.98 0.00 0.00 3.98 5.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.22% -
  Horiz. % 0.00% 0.00% 66.78% 0.00% 0.00% 66.78% 100.00%
NAPS 6.2225 6.2027 6.3519 6.3420 6.5810 6.4519 6.4122 -1.98%
  QoQ % 0.32% -2.35% 0.16% -3.63% 2.00% 0.62% -
  Horiz. % 97.04% 96.73% 99.06% 98.91% 102.63% 100.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.0800 4.1600 4.0300 4.1000 4.6000 4.9000 4.9700 -
P/RPS 5.42 6.66 6.24 6.14 5.25 6.26 6.23 -8.84%
  QoQ % -18.62% 6.73% 1.63% 16.95% -16.13% 0.48% -
  Horiz. % 87.00% 106.90% 100.16% 98.56% 84.27% 100.48% 100.00%
P/EPS 61.95 235.43 45.59 -68.80 -1,305.68 151.20 -541.71 -
  QoQ % -73.69% 416.41% 166.26% 94.73% -963.55% 127.91% -
  Horiz. % -11.44% -43.46% -8.42% 12.70% 241.03% -27.91% 100.00%
EY 1.61 0.42 2.19 -1.45 -0.08 0.66 -0.18 -
  QoQ % 283.33% -80.82% 251.03% -1,712.50% -112.12% 466.67% -
  Horiz. % -894.44% -233.33% -1,216.67% 805.56% 44.44% -366.67% 100.00%
DY 0.00 0.00 0.99 0.00 0.00 0.82 1.21 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -32.23% -
  Horiz. % 0.00% 0.00% 81.82% 0.00% 0.00% 67.77% 100.00%
P/NAPS 0.65 0.67 0.63 0.64 0.69 0.76 0.77 -10.65%
  QoQ % -2.99% 6.35% -1.56% -7.25% -9.21% -1.30% -
  Horiz. % 84.42% 87.01% 81.82% 83.12% 89.61% 98.70% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 -
Price 4.6800 4.0500 3.9700 4.1100 4.5300 4.6000 5.0100 -
P/RPS 6.22 6.48 6.14 6.15 5.17 5.88 6.28 -0.64%
  QoQ % -4.01% 5.54% -0.16% 18.96% -12.07% -6.37% -
  Horiz. % 99.04% 103.18% 97.77% 97.93% 82.32% 93.63% 100.00%
P/EPS 71.06 229.20 44.91 -68.97 -1,285.82 141.94 -546.07 -
  QoQ % -69.00% 410.35% 165.12% 94.64% -1,005.89% 125.99% -
  Horiz. % -13.01% -41.97% -8.22% 12.63% 235.47% -25.99% 100.00%
EY 1.41 0.44 2.23 -1.45 -0.08 0.70 -0.18 -
  QoQ % 220.45% -80.27% 253.79% -1,712.50% -111.43% 488.89% -
  Horiz. % -783.33% -244.44% -1,238.89% 805.56% 44.44% -388.89% 100.00%
DY 0.00 0.00 1.01 0.00 0.00 0.87 1.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -27.50% -
  Horiz. % 0.00% 0.00% 84.17% 0.00% 0.00% 72.50% 100.00%
P/NAPS 0.75 0.65 0.62 0.64 0.68 0.71 0.78 -2.57%
  QoQ % 15.38% 4.84% -3.12% -5.88% -4.23% -8.97% -
  Horiz. % 96.15% 83.33% 79.49% 82.05% 87.18% 91.03% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers