[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -91.31%
YoY- 132.5%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,189,654 874,782 593,590 306,989 1,049,227 728,191 466,169 86.42%
PBT 30,841 4,845 -10,523 15,458 154,955 51,604 2,350 453.77%
Tax -7,993 -3,430 989 -4,306 -26,854 -10,703 -3,694 67.05%
NP 22,848 1,415 -9,534 11,152 128,101 40,901 -1,344 -
-
NP to SH 22,683 2,237 -9,409 10,795 124,291 37,402 -3,890 -
-
Tax Rate 25.92% 70.79% - 27.86% 17.33% 20.74% 157.19% -
Total Cost 1,166,806 873,367 603,124 295,837 921,126 687,290 467,513 83.68%
-
Net Worth 2,378,877 2,332,207 2,317,871 2,289,148 2,210,088 2,134,651 2,089,074 9.02%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 35,934 35,935 21,561 - 35,936 21,562 21,611 40.22%
Div Payout % 158.42% 1,606.41% 0.00% - 28.91% 57.65% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,378,877 2,332,207 2,317,871 2,289,148 2,210,088 2,134,651 2,089,074 9.02%
NOSH 361,477 361,477 361,477 361,477 361,447 361,477 360,185 0.23%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.92% 0.16% -1.61% 3.63% 12.21% 5.62% -0.29% -
ROE 0.95% 0.10% -0.41% 0.47% 5.62% 1.75% -0.19% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 331.06 243.43 165.18 85.43 291.97 202.63 129.42 86.72%
EPS 6.31 0.62 -2.62 3.00 34.58 10.41 -1.08 -
DPS 10.00 10.00 6.00 0.00 10.00 6.00 6.00 40.44%
NAPS 6.62 6.49 6.45 6.37 6.15 5.94 5.80 9.18%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 331.00 243.39 165.16 85.41 291.93 202.61 129.70 86.43%
EPS 6.31 0.62 -2.62 3.00 34.58 10.41 -1.08 -
DPS 10.00 10.00 6.00 0.00 10.00 6.00 6.01 40.28%
NAPS 6.6188 6.489 6.4491 6.3692 6.1492 5.9393 5.8125 9.02%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.60 4.90 4.97 5.14 4.73 4.79 4.80 -
P/RPS 1.39 2.01 3.01 6.02 1.62 2.36 3.71 -47.93%
P/EPS 72.87 787.14 -189.82 171.11 13.68 46.02 -444.44 -
EY 1.37 0.13 -0.53 0.58 7.31 2.17 -0.23 -
DY 2.17 2.04 1.21 0.00 2.11 1.25 1.25 44.29%
P/NAPS 0.69 0.76 0.77 0.81 0.77 0.81 0.83 -11.55%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 30/05/17 28/02/17 29/11/16 30/08/16 -
Price 4.53 4.60 5.01 5.02 5.04 4.72 4.90 -
P/RPS 1.37 1.89 3.03 5.88 1.73 2.33 3.79 -49.16%
P/EPS 71.76 738.95 -191.35 167.12 14.57 45.35 -453.70 -
EY 1.39 0.14 -0.52 0.60 6.86 2.21 -0.22 -
DY 2.21 2.17 1.20 0.00 1.98 1.27 1.22 48.44%
P/NAPS 0.68 0.71 0.78 0.79 0.82 0.79 0.84 -13.10%

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