[KSENG] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 115.85%
YoY- -94.02%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 944,538 960,416 1,189,654 1,166,376 1,187,180 1,227,956 1,049,227 -6.78%
PBT 39,232 -81,776 30,841 6,460 -21,046 61,832 154,955 -60.07%
Tax -13,664 1,144 -7,993 -4,573 1,978 -17,224 -26,854 -36.34%
NP 25,568 -80,632 22,848 1,886 -19,068 44,608 128,101 -65.94%
-
NP to SH 20,696 -85,656 22,683 2,982 -18,818 43,180 124,291 -69.83%
-
Tax Rate 34.83% - 25.92% 70.79% - 27.86% 17.33% -
Total Cost 918,970 1,041,048 1,166,806 1,164,489 1,206,248 1,183,348 921,126 -0.15%
-
Net Worth 2,296,061 2,292,487 2,378,877 2,332,207 2,317,871 2,289,148 2,210,088 2.58%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 28,745 - 35,934 47,913 43,123 - 35,936 -13.86%
Div Payout % 138.89% - 158.42% 1,606.41% 0.00% - 28.91% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,296,061 2,292,487 2,378,877 2,332,207 2,317,871 2,289,148 2,210,088 2.58%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,447 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.71% -8.40% 1.92% 0.16% -1.61% 3.63% 12.21% -
ROE 0.90% -3.74% 0.95% 0.13% -0.81% 1.89% 5.62% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 262.87 267.28 331.06 324.58 330.36 341.70 291.97 -6.77%
EPS 5.76 -23.84 6.31 0.83 -5.24 12.00 34.58 -69.82%
DPS 8.00 0.00 10.00 13.33 12.00 0.00 10.00 -13.85%
NAPS 6.39 6.38 6.62 6.49 6.45 6.37 6.15 2.59%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 262.80 267.22 331.00 324.52 330.31 341.66 291.93 -6.78%
EPS 5.76 -23.83 6.31 0.83 -5.24 12.01 34.58 -69.82%
DPS 8.00 0.00 10.00 13.33 12.00 0.00 10.00 -13.85%
NAPS 6.3884 6.3784 6.6188 6.489 6.4491 6.3692 6.1492 2.58%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 4.03 4.10 4.60 4.90 4.97 5.14 4.73 -
P/RPS 1.53 1.53 1.39 1.51 1.50 1.50 1.62 -3.74%
P/EPS 69.97 -17.20 72.87 590.36 -94.91 42.78 13.68 197.74%
EY 1.43 -5.81 1.37 0.17 -1.05 2.34 7.31 -66.40%
DY 1.99 0.00 2.17 2.72 2.41 0.00 2.11 -3.83%
P/NAPS 0.63 0.64 0.69 0.76 0.77 0.81 0.77 -12.55%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 30/05/17 28/02/17 -
Price 3.97 4.11 4.53 4.60 5.01 5.02 5.04 -
P/RPS 1.51 1.54 1.37 1.42 1.52 1.47 1.73 -8.69%
P/EPS 68.93 -17.24 71.76 554.21 -95.67 41.78 14.57 182.61%
EY 1.45 -5.80 1.39 0.18 -1.05 2.39 6.86 -64.61%
DY 2.02 0.00 2.21 2.90 2.40 0.00 1.98 1.34%
P/NAPS 0.62 0.64 0.68 0.71 0.78 0.79 0.82 -17.04%

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