[KSENG] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 82.73%
YoY- 233.08%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,833,078 1,937,610 2,023,188 1,629,708 1,318,292 1,191,698 1,129,058 38.01%
PBT 260,925 265,226 247,022 195,948 98,012 62,490 43,114 231.00%
Tax -49,575 -46,062 -47,446 -54,196 -23,416 -24,836 -20,698 78.73%
NP 211,350 219,164 199,576 141,752 74,596 37,654 22,416 344.48%
-
NP to SH 203,548 212,377 195,396 144,396 79,020 42,974 29,350 262.38%
-
Tax Rate 19.00% 17.37% 19.21% 27.66% 23.89% 39.74% 48.01% -
Total Cost 1,621,728 1,718,446 1,823,612 1,487,956 1,243,696 1,154,044 1,106,642 28.92%
-
Net Worth 2,439,742 2,389,438 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 6.45%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 17,965 23,954 35,931 71,862 - - - -
Div Payout % 8.83% 11.28% 18.39% 49.77% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,439,742 2,389,438 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 6.45%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.53% 11.31% 9.86% 8.70% 5.66% 3.16% 1.99% -
ROE 8.34% 8.89% 8.35% 6.30% 3.50% 1.95% 1.32% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 510.16 539.25 563.07 453.56 366.89 331.66 314.23 38.01%
EPS 56.65 59.11 54.38 40.20 21.99 11.96 8.16 262.63%
DPS 5.00 6.67 10.00 20.00 0.00 0.00 0.00 -
NAPS 6.79 6.65 6.51 6.38 6.29 6.14 6.18 6.45%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 510.02 539.11 562.92 453.44 366.79 331.57 314.14 38.01%
EPS 56.63 59.09 54.37 40.18 21.99 11.96 8.17 262.25%
DPS 5.00 6.66 10.00 19.99 0.00 0.00 0.00 -
NAPS 6.7882 6.6482 6.5082 6.3783 6.2883 6.1383 6.1783 6.45%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.58 3.40 3.54 3.61 3.50 3.33 3.53 -
P/RPS 0.70 0.63 0.63 0.80 0.95 1.00 1.12 -26.83%
P/EPS 6.32 5.75 6.51 8.98 15.91 27.84 43.22 -72.14%
EY 15.82 17.38 15.36 11.13 6.28 3.59 2.31 259.36%
DY 1.40 1.96 2.82 5.54 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.54 0.57 0.56 0.54 0.57 -4.72%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 26/08/22 27/05/22 28/02/22 22/11/21 26/08/21 -
Price 3.55 3.49 3.50 3.86 3.60 3.43 3.50 -
P/RPS 0.70 0.65 0.62 0.85 0.98 1.03 1.11 -26.39%
P/EPS 6.27 5.90 6.44 9.61 16.37 28.68 42.85 -72.13%
EY 15.96 16.94 15.54 10.41 6.11 3.49 2.33 259.41%
DY 1.41 1.91 2.86 5.18 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.54 0.61 0.57 0.56 0.57 -5.92%

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