[KSENG] QoQ TTM 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- 39.7%
YoY- 101.24%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM 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 1,195,818 1,176,648 1,136,988 1,049,227 1,001,303 981,807 13.61%
PBT 2,273 93,198 127,084 185,451 137,302 1,335 76,829 -90.37%
Tax -1,137 -15,980 -18,570 -27,615 -22,617 -13,188 -12,692 -79.89%
NP 1,136 77,218 108,514 157,836 114,685 -11,853 64,137 -93.15%
-
NP to SH 971 77,729 107,375 154,890 110,875 -15,507 59,938 -93.54%
-
Tax Rate 50.02% 17.15% 14.61% 14.89% 16.47% 987.87% 16.52% -
Total Cost 1,188,518 1,118,600 1,068,134 979,152 934,542 1,013,156 917,670 18.76%
-
Net Worth 2,378,877 2,332,207 2,317,871 2,289,148 2,210,088 2,134,651 2,084,730 9.17%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 35,935 50,310 57,498 35,940 35,940 43,128 43,170 -11.48%
Div Payout % 3,700.90% 64.73% 53.55% 23.20% 32.42% 0.00% 72.03% -
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 2,084,730 9.17%
NOSH 361,477 361,477 361,477 359,364 359,364 361,477 359,436 0.37%
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 0.10% 6.46% 9.22% 13.88% 10.93% -1.18% 6.53% -
ROE 0.04% 3.33% 4.63% 6.77% 5.02% -0.73% 2.88% -
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 331.06 332.77 327.43 316.39 291.97 278.63 273.15 13.63%
EPS 0.27 21.63 29.88 43.10 30.85 -4.32 16.68 -93.55%
DPS 10.00 14.00 16.00 10.00 10.00 12.00 12.00 -11.41%
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 331.00 332.72 327.38 316.35 291.93 278.59 273.17 13.61%
EPS 0.27 21.63 29.88 43.10 30.85 -4.31 16.68 -93.55%
DPS 10.00 14.00 16.00 10.00 10.00 12.00 12.01 -11.46%
NAPS 6.6188 6.489 6.4491 6.3692 6.1492 5.9393 5.8004 9.17%
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 1.47 1.52 1.62 1.62 1.72 1.76 -14.52%
P/EPS 1,702.36 22.65 16.63 11.93 15.33 -111.01 28.78 1406.88%
EY 0.06 4.41 6.01 8.39 6.52 -0.90 3.47 -93.26%
DY 2.17 2.86 3.22 1.95 2.11 2.51 2.50 -8.98%
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 1.38 1.53 1.59 1.73 1.69 1.79 -16.28%
P/EPS 1,676.46 21.27 16.77 11.65 16.34 -109.38 29.38 1371.27%
EY 0.06 4.70 5.96 8.59 6.12 -0.91 3.40 -93.17%
DY 2.21 3.04 3.19 1.99 1.98 2.54 2.45 -6.62%
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