[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 145.17%
YoY- 221.72%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,453,208 1,011,594 407,427 1,318,292 893,774 564,529 252,008 221.22%
PBT 198,920 123,511 48,987 98,012 46,868 21,557 13,690 494.48%
Tax -34,547 -23,723 -13,549 -23,416 -18,627 -10,349 -4,674 278.98%
NP 164,373 99,788 35,438 74,596 28,241 11,208 9,016 591.47%
-
NP to SH 159,283 97,698 36,099 79,020 32,231 14,675 10,838 499.01%
-
Tax Rate 17.37% 19.21% 27.66% 23.89% 39.74% 48.01% 34.14% -
Total Cost 1,288,835 911,806 371,989 1,243,696 865,533 553,321 242,992 203.82%
-
Net Worth 2,389,438 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 2,213,374 5.23%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 17,965 17,965 17,965 - - - - -
Div Payout % 11.28% 18.39% 49.77% - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,389,438 2,339,134 2,292,423 2,260,085 2,206,187 2,220,560 2,213,374 5.23%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.31% 9.86% 8.70% 5.66% 3.16% 1.99% 3.58% -
ROE 6.67% 4.18% 1.57% 3.50% 1.46% 0.66% 0.49% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 404.44 281.53 113.39 366.89 248.74 157.11 70.14 221.21%
EPS 44.33 27.19 10.05 21.99 8.97 4.08 3.02 498.52%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 6.65 6.51 6.38 6.29 6.14 6.18 6.16 5.23%
Adjusted Per Share Value based on latest NOSH - 361,477
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 404.33 281.46 113.36 366.79 248.68 157.07 70.12 221.21%
EPS 44.32 27.18 10.04 21.99 8.97 4.08 3.02 498.43%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 6.6482 6.5082 6.3783 6.2883 6.1383 6.1783 6.1583 5.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.40 3.54 3.61 3.50 3.33 3.53 3.60 -
P/RPS 0.84 1.26 3.18 0.95 1.34 2.25 5.13 -70.03%
P/EPS 7.67 13.02 35.93 15.91 37.12 86.43 119.35 -83.92%
EY 13.04 7.68 2.78 6.28 2.69 1.16 0.84 521.26%
DY 1.47 1.41 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.57 0.56 0.54 0.57 0.58 -8.20%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 28/02/22 22/11/21 26/08/21 27/05/21 -
Price 3.49 3.50 3.86 3.60 3.43 3.50 3.47 -
P/RPS 0.86 1.24 3.40 0.98 1.38 2.23 4.95 -68.83%
P/EPS 7.87 12.87 38.42 16.37 38.24 85.70 115.04 -83.24%
EY 12.70 7.77 2.60 6.11 2.62 1.17 0.87 496.32%
DY 1.43 1.43 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.54 0.61 0.57 0.56 0.57 0.56 -4.81%

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