[KSENG] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 83.88%
YoY- 221.72%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,937,610 2,023,188 1,629,708 1,318,292 1,191,698 1,129,058 1,008,032 54.53%
PBT 265,226 247,022 195,948 98,012 62,490 43,114 54,760 185.99%
Tax -46,062 -47,446 -54,196 -23,416 -24,836 -20,698 -18,696 82.31%
NP 219,164 199,576 141,752 74,596 37,654 22,416 36,064 232.64%
-
NP to SH 212,377 195,396 144,396 79,020 42,974 29,350 43,352 188.16%
-
Tax Rate 17.37% 19.21% 27.66% 23.89% 39.74% 48.01% 34.14% -
Total Cost 1,718,446 1,823,612 1,487,956 1,243,696 1,154,044 1,106,642 971,968 46.16%
-
Net Worth 2,389,438 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 2,213,374 5.23%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 23,954 35,931 71,862 - - - - -
Div Payout % 11.28% 18.39% 49.77% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,389,438 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 2,213,374 5.23%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.31% 9.86% 8.70% 5.66% 3.16% 1.99% 3.58% -
ROE 8.89% 8.35% 6.30% 3.50% 1.95% 1.32% 1.96% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 539.25 563.07 453.56 366.89 331.66 314.23 280.54 54.53%
EPS 59.11 54.38 40.20 21.99 11.96 8.16 12.08 187.94%
DPS 6.67 10.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 6.65 6.51 6.38 6.29 6.14 6.18 6.16 5.23%
Adjusted Per Share Value based on latest NOSH - 361,477
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 539.11 562.92 453.44 366.79 331.57 314.14 280.47 54.53%
EPS 59.09 54.37 40.18 21.99 11.96 8.17 12.06 188.19%
DPS 6.66 10.00 19.99 0.00 0.00 0.00 0.00 -
NAPS 6.6482 6.5082 6.3783 6.2883 6.1383 6.1783 6.1583 5.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.40 3.54 3.61 3.50 3.33 3.53 3.60 -
P/RPS 0.63 0.63 0.80 0.95 1.00 1.12 1.28 -37.63%
P/EPS 5.75 6.51 8.98 15.91 27.84 43.22 29.84 -66.60%
EY 17.38 15.36 11.13 6.28 3.59 2.31 3.35 199.38%
DY 1.96 2.82 5.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.57 0.56 0.54 0.57 0.58 -8.20%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 28/02/22 22/11/21 26/08/21 27/05/21 -
Price 3.49 3.50 3.86 3.60 3.43 3.50 3.47 -
P/RPS 0.65 0.62 0.85 0.98 1.03 1.11 1.24 -34.96%
P/EPS 5.90 6.44 9.61 16.37 28.68 42.85 28.76 -65.18%
EY 16.94 15.54 10.41 6.11 3.49 2.33 3.48 186.94%
DY 1.91 2.86 5.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.61 0.57 0.56 0.57 0.56 -4.81%

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