[KSENG] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 119.63%
YoY- 253.48%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,011,594 407,427 1,318,292 893,774 564,529 252,008 874,342 10.23%
PBT 123,511 48,987 98,012 46,868 21,557 13,690 -85,747 -
Tax -23,723 -13,549 -23,416 -18,627 -10,349 -4,674 13,416 -
NP 99,788 35,438 74,596 28,241 11,208 9,016 -72,331 -
-
NP to SH 97,698 36,099 79,020 32,231 14,675 10,838 -64,918 -
-
Tax Rate 19.21% 27.66% 23.89% 39.74% 48.01% 34.14% - -
Total Cost 911,806 371,989 1,243,696 865,533 553,321 242,992 946,673 -2.47%
-
Net Worth 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 2,213,374 2,152,290 5.72%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 17,965 17,965 - - - - - -
Div Payout % 18.39% 49.77% - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 2,213,374 2,152,290 5.72%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.86% 8.70% 5.66% 3.16% 1.99% 3.58% -8.27% -
ROE 4.18% 1.57% 3.50% 1.46% 0.66% 0.49% -3.02% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 281.53 113.39 366.89 248.74 157.11 70.14 243.34 10.23%
EPS 27.19 10.05 21.99 8.97 4.08 3.02 -18.07 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.51 6.38 6.29 6.14 6.18 6.16 5.99 5.72%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 281.46 113.36 366.79 248.68 157.07 70.12 243.27 10.23%
EPS 27.18 10.04 21.99 8.97 4.08 3.02 -18.06 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5082 6.3783 6.2883 6.1383 6.1783 6.1583 5.9884 5.72%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.54 3.61 3.50 3.33 3.53 3.60 3.84 -
P/RPS 1.26 3.18 0.95 1.34 2.25 5.13 1.58 -14.04%
P/EPS 13.02 35.93 15.91 37.12 86.43 119.35 -21.25 -
EY 7.68 2.78 6.28 2.69 1.16 0.84 -4.71 -
DY 1.41 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.56 0.54 0.57 0.58 0.64 -10.73%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 28/02/22 22/11/21 26/08/21 27/05/21 15/03/21 -
Price 3.50 3.86 3.60 3.43 3.50 3.47 3.75 -
P/RPS 1.24 3.40 0.98 1.38 2.23 4.95 1.54 -13.48%
P/EPS 12.87 38.42 16.37 38.24 85.70 115.04 -20.76 -
EY 7.77 2.60 6.11 2.62 1.17 0.87 -4.82 -
DY 1.43 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.57 0.56 0.57 0.56 0.63 -9.79%

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