[KSENG] QoQ TTM Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	958,584	967,277	1,011,727	1,068,333	1,122,769	1,189,654	1,195,818	-13.71%
YoY %	-0.90%	-4.39%	-5.30%	-4.85%	-5.62%	-0.52%	-	-
Horiz. %	80.16%	80.89%	84.61%	89.34%	93.89%	99.48%	100.00%	-
PBT	111,054	73,397	47,530	32,412	-11,398	2,273	93,198	12.40%
YoY %	51.31%	54.42%	46.64%	384.37%	-601.45%	-97.56%	-	-
Horiz. %	119.16%	78.75%	51.00%	34.78%	-12.23%	2.44%	100.00%	-
Tax	-36,591	-30,180	-28,261	-8,958	-1,869	-1,137	-15,980	73.81%
YoY %	-21.24%	-6.79%	-215.48%	-379.29%	-64.38%	92.88%	-	-
Horiz. %	228.98%	188.86%	176.85%	56.06%	11.70%	7.12%	100.00%	-
NP	74,463	43,217	19,269	23,454	-13,267	1,136	77,218	-2.39%
YoY %	72.30%	124.28%	-17.84%	276.78%	-1,267.87%	-98.53%	-	-
Horiz. %	96.43%	55.97%	24.95%	30.37%	-17.18%	1.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,934	40,361	15,431	20,728	-14,331	971	77,729	-5.03%
YoY %	78.23%	161.56%	-25.55%	244.64%	-1,575.90%	-98.75%	-	-
Horiz. %	92.54%	51.93%	19.85%	26.67%	-18.44%	1.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.95%	41.12%	59.46%	27.64%	-	50.02%	17.15%	-
YoY %	-19.87%	-30.84%	115.12%	0.00%	-	191.66%	-	-
Horiz. %	192.13%	239.77%	346.71%	161.17%	-	291.66%	100.00%	-
Total Cost	884,121	924,060	992,458	1,044,879	1,136,036	1,188,518	1,118,600	-14.52%
YoY %	-4.32%	-6.89%	-5.02%	-8.02%	-4.42%	6.25%	-	-
Horiz. %	79.04%	82.61%	88.72%	93.41%	101.56%	106.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,245,712	2,249,305	2,242,119	2,296,061	2,292,487	2,378,877	2,332,207	-2.49%
YoY %	-0.16%	0.32%	-2.35%	0.16%	-3.63%	2.00%	-	-
Horiz. %	96.29%	96.45%	96.14%	98.45%	98.30%	102.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	14,372	14,372	14,372	28,747	35,935	35,935	50,310	-56.65%
YoY %	0.00%	0.00%	-50.01%	-20.00%	0.00%	-28.57%	-	-
Horiz. %	28.57%	28.57%	28.57%	57.14%	71.43%	71.43%	100.00%	-
Div Payout %	19.98%	35.61%	93.14%	138.69%	0.00%	3,700.90%	64.73%	-
YoY %	-43.89%	-61.77%	-32.84%	0.00%	0.00%	5,617.44%	-	-
Horiz. %	30.87%	55.01%	143.89%	214.26%	0.00%	5,717.44%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	2,245,712	2,249,305	2,242,119	2,296,061	2,292,487	2,378,877	2,332,207	-2.49%
YoY %	-0.16%	0.32%	-2.35%	0.16%	-3.63%	2.00%	-	-
Horiz. %	96.29%	96.45%	96.14%	98.45%	98.30%	102.00%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	361,477	361,477	361,477	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	7.77%	4.47%	1.90%	2.20%	-1.18%	0.10%	6.46%	-
YoY %	73.83%	135.26%	-13.64%	286.44%	-1,280.00%	-98.45%	-	-
Horiz. %	120.28%	69.20%	29.41%	34.06%	-18.27%	1.55%	100.00%	-
ROE	3.20%	1.79%	0.69%	0.90%	-0.63%	0.04%	3.33%	-
YoY %	78.77%	159.42%	-23.33%	242.86%	-1,675.00%	-98.80%	-	-
Horiz. %	96.10%	53.75%	20.72%	27.03%	-18.92%	1.20%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	266.78	269.20	281.57	297.32	312.47	331.06	332.77	-13.71%
YoY %	-0.90%	-4.39%	-5.30%	-4.85%	-5.62%	-0.51%	-	-
Horiz. %	80.17%	80.90%	84.61%	89.35%	93.90%	99.49%	100.00%	-
EPS	20.02	11.23	4.29	5.77	-3.99	0.27	21.63	-5.03%
YoY %	78.27%	161.77%	-25.65%	244.61%	-1,577.78%	-98.75%	-	-
Horiz. %	92.56%	51.92%	19.83%	26.68%	-18.45%	1.25%	100.00%	-
DPS	4.00	4.00	4.00	8.00	10.00	10.00	14.00	-56.65%
YoY %	0.00%	0.00%	-50.00%	-20.00%	0.00%	-28.57%	-	-
Horiz. %	28.57%	28.57%	28.57%	57.14%	71.43%	71.43%	100.00%	-
NAPS	6.25	6.26	6.24	6.39	6.38	6.62	6.49	-2.48%
YoY %	-0.16%	0.32%	-2.35%	0.16%	-3.63%	2.00%	-	-
Horiz. %	96.30%	96.46%	96.15%	98.46%	98.31%	102.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	265.19	267.59	279.89	295.55	310.61	329.11	330.81	-13.71%
YoY %	-0.90%	-4.39%	-5.30%	-4.85%	-5.62%	-0.51%	-	-
Horiz. %	80.16%	80.89%	84.61%	89.34%	93.89%	99.49%	100.00%	-
EPS	19.90	11.17	4.27	5.73	-3.96	0.27	21.50	-5.02%
YoY %	78.16%	161.59%	-25.48%	244.70%	-1,566.67%	-98.74%	-	-
Horiz. %	92.56%	51.95%	19.86%	26.65%	-18.42%	1.26%	100.00%	-
DPS	3.98	3.98	3.98	7.95	9.94	9.94	13.92	-56.63%
YoY %	0.00%	0.00%	-49.94%	-20.02%	0.00%	-28.59%	-	-
Horiz. %	28.59%	28.59%	28.59%	57.11%	71.41%	71.41%	100.00%	-
NAPS	6.2126	6.2225	6.2027	6.3519	6.342	6.581	6.4519	-2.49%
YoY %	-0.16%	0.32%	-2.35%	0.16%	-3.63%	2.00%	-	-
Horiz. %	96.29%	96.44%	96.14%	98.45%	98.30%	102.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	4.69	4.08	4.16	4.03	4.10	4.60	4.90	-
P/RPS	1.76	1.52	1.48	1.36	1.31	1.39	1.47	12.76%
YoY %	15.79%	2.70%	8.82%	3.82%	-5.76%	-5.44%	-	-
Horiz. %	119.73%	103.40%	100.68%	92.52%	89.12%	94.56%	100.00%	-
P/EPS	23.43	36.32	96.87	69.86	-102.80	1,702.36	22.65	2.28%
YoY %	-35.49%	-62.51%	38.66%	167.96%	-106.04%	7,415.94%	-	-
Horiz. %	103.44%	160.35%	427.68%	308.43%	-453.86%	7,515.94%	100.00%	-
EY	4.27	2.75	1.03	1.43	-0.97	0.06	4.41	-2.12%
YoY %	55.27%	166.99%	-27.97%	247.42%	-1,716.67%	-98.64%	-	-
Horiz. %	96.83%	62.36%	23.36%	32.43%	-22.00%	1.36%	100.00%	-
DY	0.85	0.98	0.96	1.99	2.44	2.17	2.86	-55.49%
YoY %	-13.27%	2.08%	-51.76%	-18.44%	12.44%	-24.13%	-	-
Horiz. %	29.72%	34.27%	33.57%	69.58%	85.31%	75.87%	100.00%	-
P/NAPS	0.75	0.65	0.67	0.63	0.64	0.69	0.76	-0.87%
YoY %	15.38%	-2.99%	6.35%	-1.56%	-7.25%	-9.21%	-	-
Horiz. %	98.68%	85.53%	88.16%	82.89%	84.21%	90.79%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/19	28/02/19	29/11/18	29/08/18	30/05/18	28/02/18	29/11/17	-
Price	4.80	4.68	4.05	3.97	4.11	4.53	4.60	-
P/RPS	1.80	1.74	1.44	1.34	1.32	1.37	1.38	19.39%
YoY %	3.45%	20.83%	7.46%	1.52%	-3.65%	-0.72%	-	-
Horiz. %	130.43%	126.09%	104.35%	97.10%	95.65%	99.28%	100.00%	-
P/EPS	23.98	41.66	94.31	68.82	-103.05	1,676.46	21.27	8.33%
YoY %	-42.44%	-55.83%	37.04%	166.78%	-106.15%	7,781.81%	-	-
Horiz. %	112.74%	195.86%	443.39%	323.55%	-484.49%	7,881.81%	100.00%	-
EY	4.17	2.40	1.06	1.45	-0.97	0.06	4.70	-7.67%
YoY %	73.75%	126.42%	-26.90%	249.48%	-1,716.67%	-98.72%	-	-
Horiz. %	88.72%	51.06%	22.55%	30.85%	-20.64%	1.28%	100.00%	-
DY	0.83	0.85	0.99	2.02	2.43	2.21	3.04	-57.94%
YoY %	-2.35%	-14.14%	-50.99%	-16.87%	9.95%	-27.30%	-	-
Horiz. %	27.30%	27.96%	32.57%	66.45%	79.93%	72.70%	100.00%	-
P/NAPS	0.77	0.75	0.65	0.62	0.64	0.68	0.71	5.56%
YoY %	2.67%	15.38%	4.84%	-3.12%	-5.88%	-4.23%	-	-
Horiz. %	108.45%	105.63%	91.55%	87.32%	90.14%	95.77%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: BWYS GROUP BERHAD

MQ Trader

MQ Trading Signals

2024-06-26 16:25:00

EMA 5

5 Mins

BUY

2024-06-26 10:00:00

EMA 5

10 Mins

SELL

2024-06-26 09:55:00

EMA 5

5 Mins

SELL

2024-06-26 09:30:00

EMA 5

30 Mins

SELL

2024-06-26 09:30:00

TURTLE SYSTEM 20

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.19

-0.005

307,035,600

HSI-HU8

0.07

-0.005

266,126,800

INGENIEU

0.065

0.00

227,512,700

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.115

-0.005

152,396,800

AHB-WC

0.07

+0.005

100,135,600

JCY

0.73

+0.035

79,160,500

MYEG

1.02

-0.02

61,048,300

SBH

0.32

+0.035

58,778,400

SNS

0.755

+0.035

55,048,700

More active Stocks

CHGP

2.63

+0.34

705,500

MPI

38.88

+0.28

132,200

PANAMY

20.24

+0.24

10,800

VSTECS

4.21

+0.21

2,603,500

MBMR

5.39

+0.19

797,700

HLFG

17.38

+0.18

200,300

DLADY

36.20

+0.18

14,500

AJI

15.36

+0.16

123,400

GREATEC

5.14

+0.15

725,300

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.30

-1.20

66,400

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

KLK

20.78

-0.20

1,003,300

KESM

7.01

-0.17

159,400

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

AEON-C31

0.045

-0.105

4,031,200

PPB

14.32

-0.10

407,600

AEONCR

7.46

-0.10

373,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More