[KSENG] QoQ Quarter Result on 30-Sep-2023 [#3]

Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -51.94%
YoY- -41.46%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 344,811 334,398 357,167 334,495 379,870 441,614 604,167 -31.12%
PBT 119,262 47,165 87,803 42,187 62,005 75,409 74,524 36.69%
Tax -15,982 -9,614 -7,135 -4,709 -15,028 -10,824 -10,174 35.02%
NP 103,280 37,551 80,668 37,478 46,977 64,585 64,350 36.96%
-
NP to SH 94,532 36,050 75,013 35,097 44,265 61,585 61,599 32.94%
-
Tax Rate 13.40% 20.38% 8.13% 11.16% 24.24% 14.35% 13.65% -
Total Cost 241,531 296,847 276,499 297,017 332,893 377,029 539,817 -41.41%
-
Net Worth 2,737,870 2,551,051 2,551,051 2,497,155 2,439,742 2,389,438 2,339,134 11.03%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 17,965 - - - - -
Div Payout % - - 23.95% - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,737,870 2,551,051 2,551,051 2,497,155 2,439,742 2,389,438 2,339,134 11.03%
NOSH 359,300 361,477 361,477 361,477 361,477 361,477 361,477 -0.40%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 29.95% 11.23% 22.59% 11.20% 12.37% 14.62% 10.65% -
ROE 3.45% 1.41% 2.94% 1.41% 1.81% 2.58% 2.63% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 95.97 93.07 99.41 93.10 105.72 122.90 168.14 -31.12%
EPS 26.31 10.03 20.88 9.77 12.32 17.14 17.14 32.96%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 7.62 7.10 7.10 6.95 6.79 6.65 6.51 11.03%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 95.97 93.07 99.41 93.10 105.72 122.91 168.15 -31.12%
EPS 26.31 10.03 20.88 9.77 12.32 17.14 17.14 32.96%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 7.62 7.10 7.10 6.95 6.7903 6.6502 6.5102 11.03%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 4.78 4.20 3.54 3.43 3.58 3.40 3.54 -
P/RPS 4.98 4.51 3.56 3.68 3.39 2.77 2.11 76.99%
P/EPS 18.17 41.86 16.96 35.11 29.06 19.84 20.65 -8.15%
EY 5.50 2.39 5.90 2.85 3.44 5.04 4.84 8.87%
DY 0.00 0.00 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.50 0.49 0.53 0.51 0.54 10.79%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 27/11/23 28/08/23 26/05/23 24/02/23 25/11/22 26/08/22 -
Price 5.71 4.58 4.47 3.46 3.55 3.49 3.50 -
P/RPS 5.95 4.92 4.50 3.72 3.36 2.84 2.08 101.12%
P/EPS 21.70 45.65 21.41 35.42 28.82 20.36 20.42 4.12%
EY 4.61 2.19 4.67 2.82 3.47 4.91 4.90 -3.97%
DY 0.00 0.00 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.63 0.50 0.52 0.52 0.54 24.40%

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