[KSENG] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 166.78%
YoY- -52.61%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,318,292 1,191,698 1,129,058 1,008,032 874,342 820,326 803,864 38.94%
PBT 98,012 62,490 43,114 54,760 -85,747 -12,938 -4,176 -
Tax -23,416 -24,836 -20,698 -18,696 13,416 -20,593 -17,720 20.35%
NP 74,596 37,654 22,416 36,064 -72,331 -33,532 -21,896 -
-
NP to SH 79,020 42,974 29,350 43,352 -64,918 -28,000 -19,096 -
-
Tax Rate 23.89% 39.74% 48.01% 34.14% - - - -
Total Cost 1,243,696 1,154,044 1,106,642 971,968 946,673 853,858 825,760 31.29%
-
Net Worth 2,260,085 2,206,187 2,220,560 2,213,374 2,152,290 2,177,442 2,202,594 1.72%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,260,085 2,206,187 2,220,560 2,213,374 2,152,290 2,177,442 2,202,594 1.72%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.66% 3.16% 1.99% 3.58% -8.27% -4.09% -2.72% -
ROE 3.50% 1.95% 1.32% 1.96% -3.02% -1.29% -0.87% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 366.89 331.66 314.23 280.54 243.34 228.30 223.72 38.94%
EPS 21.99 11.96 8.16 12.08 -18.07 -7.79 -5.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.29 6.14 6.18 6.16 5.99 6.06 6.13 1.72%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 366.79 331.57 314.14 280.47 243.27 228.24 223.66 38.94%
EPS 21.99 11.96 8.17 12.06 -18.06 -7.79 -5.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2883 6.1383 6.1783 6.1583 5.9884 6.0584 6.1283 1.72%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.50 3.33 3.53 3.60 3.84 3.70 3.71 -
P/RPS 0.95 1.00 1.12 1.28 1.58 1.62 1.66 -30.99%
P/EPS 15.91 27.84 43.22 29.84 -21.25 -47.48 -69.81 -
EY 6.28 3.59 2.31 3.35 -4.71 -2.11 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.57 0.58 0.64 0.61 0.61 -5.52%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 22/11/21 26/08/21 27/05/21 15/03/21 26/11/20 27/08/20 -
Price 3.60 3.43 3.50 3.47 3.75 3.62 3.68 -
P/RPS 0.98 1.03 1.11 1.24 1.54 1.59 1.64 -28.98%
P/EPS 16.37 28.68 42.85 28.76 -20.76 -46.45 -69.24 -
EY 6.11 3.49 2.33 3.48 -4.82 -2.15 -1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.57 0.56 0.63 0.60 0.60 -3.35%

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