[KSENG] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 61.35%
YoY- 646.4%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 481,613 231,411 967,277 696,855 472,269 240,104 1,189,654 -45.36%
PBT 66,755 17,213 73,397 50,102 19,616 -20,444 30,841 67.56%
Tax -14,071 -6,125 -30,180 -30,554 -6,832 286 -7,993 45.94%
NP 52,684 11,088 43,217 19,548 12,784 -20,158 22,848 74.80%
-
NP to SH 49,232 10,159 40,361 16,697 10,348 -21,414 22,683 67.87%
-
Tax Rate 21.08% 35.58% 41.12% 60.98% 34.83% - 25.92% -
Total Cost 428,929 220,323 924,060 677,307 459,485 260,262 1,166,806 -48.77%
-
Net Worth 2,256,491 2,245,712 2,249,305 2,242,119 2,296,061 2,292,487 2,378,877 -3.46%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 14,372 - 14,372 14,372 14,372 - 35,934 -45.80%
Div Payout % 29.19% - 35.61% 86.08% 138.89% - 158.42% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,256,491 2,245,712 2,249,305 2,242,119 2,296,061 2,292,487 2,378,877 -3.46%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.94% 4.79% 4.47% 2.81% 2.71% -8.40% 1.92% -
ROE 2.18% 0.45% 1.79% 0.74% 0.45% -0.93% 0.95% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 134.04 64.40 269.20 193.94 131.43 66.82 331.06 -45.36%
EPS 13.70 2.83 11.23 4.65 2.88 -5.96 6.31 67.91%
DPS 4.00 0.00 4.00 4.00 4.00 0.00 10.00 -45.80%
NAPS 6.28 6.25 6.26 6.24 6.39 6.38 6.62 -3.46%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 133.23 64.02 267.59 192.78 130.65 66.42 329.11 -45.36%
EPS 13.62 2.81 11.17 4.62 2.86 -5.92 6.28 67.78%
DPS 3.98 0.00 3.98 3.98 3.98 0.00 9.94 -45.76%
NAPS 6.2424 6.2126 6.2225 6.2027 6.3519 6.342 6.581 -3.46%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.72 4.69 4.08 4.16 4.03 4.10 4.60 -
P/RPS 3.52 7.28 1.52 2.14 3.07 6.14 1.39 86.10%
P/EPS 34.45 165.88 36.32 89.52 139.94 -68.80 72.87 -39.39%
EY 2.90 0.60 2.75 1.12 0.71 -1.45 1.37 65.08%
DY 0.85 0.00 0.98 0.96 0.99 0.00 2.17 -46.55%
P/NAPS 0.75 0.75 0.65 0.67 0.63 0.64 0.69 5.73%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 28/02/19 29/11/18 29/08/18 30/05/18 28/02/18 -
Price 4.33 4.80 4.68 4.05 3.97 4.11 4.53 -
P/RPS 3.23 7.45 1.74 2.09 3.02 6.15 1.37 77.42%
P/EPS 31.60 169.77 41.66 87.15 137.85 -68.97 71.76 -42.20%
EY 3.16 0.59 2.40 1.15 0.73 -1.45 1.39 73.15%
DY 0.92 0.00 0.85 0.99 1.01 0.00 2.21 -44.33%
P/NAPS 0.69 0.77 0.75 0.65 0.62 0.64 0.68 0.98%

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