[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -74.14%
YoY- 125.1%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 874,342 615,245 401,932 241,008 978,606 725,939 481,613 48.54%
PBT -85,747 -9,704 -2,088 28,612 101,889 98,494 66,755 -
Tax 13,416 -15,445 -8,860 -5,104 -10,125 -30,394 -14,071 -
NP -72,331 -25,149 -10,948 23,508 91,764 68,100 52,684 -
-
NP to SH -64,918 -21,000 -9,548 22,868 88,440 64,497 49,232 -
-
Tax Rate - - - 17.84% 9.94% 30.86% 21.08% -
Total Cost 946,673 640,394 412,880 217,500 886,842 657,839 428,929 69.10%
-
Net Worth 2,152,290 2,177,442 2,202,594 2,191,815 2,245,712 2,209,781 2,256,491 -3.08%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 14,372 14,372 14,372 -
Div Payout % - - - - 16.25% 22.28% 29.19% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,152,290 2,177,442 2,202,594 2,191,815 2,245,712 2,209,781 2,256,491 -3.08%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -8.27% -4.09% -2.72% 9.75% 9.38% 9.38% 10.94% -
ROE -3.02% -0.96% -0.43% 1.04% 3.94% 2.92% 2.18% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 243.34 171.23 111.86 67.07 272.35 202.03 134.04 48.54%
EPS -18.07 -5.84 -2.66 6.36 24.61 17.95 13.70 -
DPS 0.00 0.00 0.00 0.00 4.00 4.00 4.00 -
NAPS 5.99 6.06 6.13 6.10 6.25 6.15 6.28 -3.08%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 241.88 170.20 111.19 66.67 270.72 200.83 133.23 48.55%
EPS -17.96 -5.81 -2.64 6.33 24.47 17.84 13.62 -
DPS 0.00 0.00 0.00 0.00 3.98 3.98 3.98 -
NAPS 5.9542 6.0237 6.0933 6.0635 6.2126 6.1132 6.2424 -3.08%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.84 3.70 3.71 3.57 4.70 4.59 4.72 -
P/RPS 1.58 2.16 3.32 5.32 1.73 2.27 3.52 -41.23%
P/EPS -21.25 -63.31 -139.62 56.09 19.10 25.57 34.45 -
EY -4.71 -1.58 -0.72 1.78 5.24 3.91 2.90 -
DY 0.00 0.00 0.00 0.00 0.85 0.87 0.85 -
P/NAPS 0.64 0.61 0.61 0.59 0.75 0.75 0.75 -9.99%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 15/03/21 26/11/20 27/08/20 29/06/20 27/02/20 28/11/19 29/08/19 -
Price 3.75 3.62 3.68 3.66 4.54 4.60 4.33 -
P/RPS 1.54 2.11 3.29 5.46 1.67 2.28 3.23 -38.83%
P/EPS -20.76 -61.94 -138.49 57.51 18.45 25.63 31.60 -
EY -4.82 -1.61 -0.72 1.74 5.42 3.90 3.16 -
DY 0.00 0.00 0.00 0.00 0.88 0.87 0.92 -
P/NAPS 0.63 0.60 0.60 0.60 0.73 0.75 0.69 -5.85%

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