[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 913.99%
YoY- -81.75%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 696,855 472,269 240,104 1,189,654 874,782 593,590 306,989 72.63%
PBT 50,102 19,616 -20,444 30,841 4,845 -10,523 15,458 118.85%
Tax -30,554 -6,832 286 -7,993 -3,430 989 -4,306 268.81%
NP 19,548 12,784 -20,158 22,848 1,415 -9,534 11,152 45.32%
-
NP to SH 16,697 10,348 -21,414 22,683 2,237 -9,409 10,795 33.70%
-
Tax Rate 60.98% 34.83% - 25.92% 70.79% - 27.86% -
Total Cost 677,307 459,485 260,262 1,166,806 873,367 603,124 295,837 73.62%
-
Net Worth 2,242,119 2,296,061 2,292,487 2,378,877 2,332,207 2,317,871 2,289,148 -1.37%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 14,372 14,372 - 35,934 35,935 21,561 - -
Div Payout % 86.08% 138.89% - 158.42% 1,606.41% 0.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,242,119 2,296,061 2,292,487 2,378,877 2,332,207 2,317,871 2,289,148 -1.37%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.81% 2.71% -8.40% 1.92% 0.16% -1.61% 3.63% -
ROE 0.74% 0.45% -0.93% 0.95% 0.10% -0.41% 0.47% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 193.94 131.43 66.82 331.06 243.43 165.18 85.43 72.64%
EPS 4.65 2.88 -5.96 6.31 0.62 -2.62 3.00 33.89%
DPS 4.00 4.00 0.00 10.00 10.00 6.00 0.00 -
NAPS 6.24 6.39 6.38 6.62 6.49 6.45 6.37 -1.36%
Adjusted Per Share Value based on latest NOSH - 361,477
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 192.78 130.65 66.42 329.11 242.00 164.21 84.93 72.63%
EPS 4.62 2.86 -5.92 6.28 0.62 -2.60 2.99 33.61%
DPS 3.98 3.98 0.00 9.94 9.94 5.96 0.00 -
NAPS 6.2027 6.3519 6.342 6.581 6.4519 6.4122 6.3328 -1.37%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.16 4.03 4.10 4.60 4.90 4.97 5.14 -
P/RPS 2.14 3.07 6.14 1.39 2.01 3.01 6.02 -49.78%
P/EPS 89.52 139.94 -68.80 72.87 787.14 -189.82 171.11 -35.04%
EY 1.12 0.71 -1.45 1.37 0.13 -0.53 0.58 55.00%
DY 0.96 0.99 0.00 2.17 2.04 1.21 0.00 -
P/NAPS 0.67 0.63 0.64 0.69 0.76 0.77 0.81 -11.87%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 30/08/17 30/05/17 -
Price 4.05 3.97 4.11 4.53 4.60 5.01 5.02 -
P/RPS 2.09 3.02 6.15 1.37 1.89 3.03 5.88 -49.79%
P/EPS 87.15 137.85 -68.97 71.76 738.95 -191.35 167.12 -35.18%
EY 1.15 0.73 -1.45 1.39 0.14 -0.52 0.60 54.23%
DY 0.99 1.01 0.00 2.21 2.17 1.20 0.00 -
P/NAPS 0.65 0.62 0.64 0.68 0.71 0.78 0.79 -12.18%

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