[KSENG] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 124.16%
YoY- 209.98%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 925,644 967,277 929,140 944,538 960,416 1,189,654 1,166,376 -14.29%
PBT 68,852 73,397 66,802 39,232 -81,776 30,841 6,460 385.00%
Tax -24,500 -30,180 -40,738 -13,664 1,144 -7,993 -4,573 206.49%
NP 44,352 43,217 26,064 25,568 -80,632 22,848 1,886 722.40%
-
NP to SH 40,636 40,361 22,262 20,696 -85,656 22,683 2,982 471.42%
-
Tax Rate 35.58% 41.12% 60.98% 34.83% - 25.92% 70.79% -
Total Cost 881,292 924,060 903,076 918,970 1,041,048 1,166,806 1,164,489 -16.96%
-
Net Worth 2,245,712 2,249,305 2,242,119 2,296,061 2,292,487 2,378,877 2,332,207 -2.49%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 14,372 19,163 28,745 - 35,934 47,913 -
Div Payout % - 35.61% 86.08% 138.89% - 158.42% 1,606.41% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 2,245,712 2,249,305 2,242,119 2,296,061 2,292,487 2,378,877 2,332,207 -2.49%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.79% 4.47% 2.81% 2.71% -8.40% 1.92% 0.16% -
ROE 1.81% 1.79% 0.99% 0.90% -3.74% 0.95% 0.13% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 257.61 269.20 258.59 262.87 267.28 331.06 324.58 -14.28%
EPS 11.32 11.23 6.20 5.76 -23.84 6.31 0.83 471.74%
DPS 0.00 4.00 5.33 8.00 0.00 10.00 13.33 -
NAPS 6.25 6.26 6.24 6.39 6.38 6.62 6.49 -2.48%
Adjusted Per Share Value based on latest NOSH - 361,477
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 256.07 267.59 257.04 261.30 265.69 329.11 322.67 -14.29%
EPS 11.24 11.17 6.16 5.73 -23.70 6.28 0.83 469.04%
DPS 0.00 3.98 5.30 7.95 0.00 9.94 13.26 -
NAPS 6.2126 6.2225 6.2027 6.3519 6.342 6.581 6.4519 -2.49%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.69 4.08 4.16 4.03 4.10 4.60 4.90 -
P/RPS 1.82 1.52 1.61 1.53 1.53 1.39 1.51 13.26%
P/EPS 41.47 36.32 67.14 69.97 -17.20 72.87 590.36 -83.00%
EY 2.41 2.75 1.49 1.43 -5.81 1.37 0.17 486.69%
DY 0.00 0.98 1.28 1.99 0.00 2.17 2.72 -
P/NAPS 0.75 0.65 0.67 0.63 0.64 0.69 0.76 -0.87%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 -
Price 4.80 4.68 4.05 3.97 4.11 4.53 4.60 -
P/RPS 1.86 1.74 1.57 1.51 1.54 1.37 1.42 19.73%
P/EPS 42.44 41.66 65.37 68.93 -17.24 71.76 554.21 -81.99%
EY 2.36 2.40 1.53 1.45 -5.80 1.39 0.18 456.89%
DY 0.00 0.85 1.32 2.02 0.00 2.21 2.90 -
P/NAPS 0.77 0.75 0.65 0.62 0.64 0.68 0.71 5.56%

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