[KSENG] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	1,129,058	803,864	963,226	944,538	1,187,180	932,338	885,042	4.13%
YoY %	40.45%	-16.54%	1.98%	-20.44%	27.33%	5.34%	-	-
Horiz. %	127.57%	90.83%	108.83%	106.72%	134.14%	105.34%	100.00%	-
PBT	43,114	-4,176	133,510	39,232	-21,046	4,700	165,440	-20.06%
YoY %	1,132.42%	-103.13%	240.31%	286.41%	-547.79%	-97.16%	-	-
Horiz. %	26.06%	-2.52%	80.70%	23.71%	-12.72%	2.84%	100.00%	-
Tax	-20,698	-17,720	-28,142	-13,664	1,978	-7,388	-20,438	0.21%
YoY %	-16.81%	37.03%	-105.96%	-790.80%	126.77%	63.85%	-	-
Horiz. %	101.27%	86.70%	137.69%	66.86%	-9.68%	36.15%	100.00%	-
NP	22,416	-21,896	105,368	25,568	-19,068	-2,688	145,002	-26.71%
YoY %	202.37%	-120.78%	312.11%	234.09%	-609.38%	-101.85%	-	-
Horiz. %	15.46%	-15.10%	72.67%	17.63%	-13.15%	-1.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,350	-19,096	98,464	20,696	-18,818	-7,780	143,582	-23.23%
YoY %	253.70%	-119.39%	375.76%	209.98%	-141.88%	-105.42%	-	-
Horiz. %	20.44%	-13.30%	68.58%	14.41%	-13.11%	-5.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.01%	-	21.08%	34.83%	-	157.19%	12.35%	-
YoY %	0.00%	-	-39.48%	0.00%	-	1,172.79%	-	-
Horiz. %	388.74%	-	170.69%	282.02%	-	1,272.79%	100.00%	-
Total Cost	1,106,642	825,760	857,858	918,970	1,206,248	935,026	740,040	6.92%
YoY %	34.01%	-3.74%	-6.65%	-23.82%	29.01%	26.35%	-	-
Horiz. %	149.54%	111.58%	115.92%	124.18%	163.00%	126.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,220,560	2,202,594	2,256,491	2,296,061	2,317,871	2,089,074	2,100,057	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-0.52%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.33%	110.37%	99.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	28,745	28,745	43,123	43,222	43,225	-
YoY %	-	-	0.00%	-33.34%	-0.23%	-0.01%	-	-
Horiz. %	-	-	66.50%	66.50%	99.76%	99.99%	100.00%	-
Div Payout %	-	-	29.19%	138.89%	0.00%	0.00%	30.11%	-
YoY %	-	-	-78.98%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	96.94%	461.28%	0.00%	0.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,220,560	2,202,594	2,256,491	2,296,061	2,317,871	2,089,074	2,100,057	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-0.52%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.33%	110.37%	99.48%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	361,477	360,185	360,215	0.05%
YoY %	0.00%	0.00%	0.00%	0.00%	0.36%	-0.01%	-	-
Horiz. %	100.35%	100.35%	100.35%	100.35%	100.35%	99.99%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	1.99%	-2.72%	10.94%	2.71%	-1.61%	-0.29%	16.38%	-
YoY %	173.16%	-124.86%	303.69%	268.32%	-455.17%	-101.77%	-	-
Horiz. %	12.15%	-16.61%	66.79%	16.54%	-9.83%	-1.77%	100.00%	-
ROE	1.32%	-0.87%	4.36%	0.90%	-0.81%	-0.37%	6.84%	-
YoY %	251.72%	-119.95%	384.44%	211.11%	-118.92%	-105.41%	-	-
Horiz. %	19.30%	-12.72%	63.74%	13.16%	-11.84%	-5.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	314.23	223.72	268.07	262.87	330.36	258.85	245.70	4.18%
YoY %	40.46%	-16.54%	1.98%	-20.43%	27.63%	5.35%	-	-
Horiz. %	127.89%	91.05%	109.10%	106.99%	134.46%	105.35%	100.00%	-
EPS	8.16	-5.32	27.40	5.76	-5.24	-2.16	39.86	-23.21%
YoY %	253.38%	-119.42%	375.69%	209.92%	-142.59%	-105.42%	-	-
Horiz. %	20.47%	-13.35%	68.74%	14.45%	-13.15%	-5.42%	100.00%	-
DPS	0.00	0.00	8.00	8.00	12.00	12.00	12.00	-
YoY %	0.00%	0.00%	0.00%	-33.33%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	66.67%	66.67%	100.00%	100.00%	100.00%	-
NAPS	6.18	6.13	6.28	6.39	6.45	5.80	5.83	0.97%
YoY %	0.82%	-2.39%	-1.72%	-0.93%	11.21%	-0.51%	-	-
Horiz. %	106.00%	105.15%	107.72%	109.61%	110.63%	99.49%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 361,477
RPS	312.35	222.38	266.47	261.30	328.42	257.92	244.84	4.13%
YoY %	40.46%	-16.55%	1.98%	-20.44%	27.33%	5.34%	-	-
Horiz. %	127.57%	90.83%	108.83%	106.72%	134.14%	105.34%	100.00%	-
EPS	8.12	-5.28	27.24	5.73	-5.21	-2.15	39.72	-23.22%
YoY %	253.79%	-119.38%	375.39%	209.98%	-142.33%	-105.41%	-	-
Horiz. %	20.44%	-13.29%	68.58%	14.43%	-13.12%	-5.41%	100.00%	-
DPS	0.00	0.00	7.95	7.95	11.93	11.96	11.96	-
YoY %	0.00%	0.00%	0.00%	-33.36%	-0.25%	0.00%	-	-
Horiz. %	0.00%	0.00%	66.47%	66.47%	99.75%	100.00%	100.00%	-
NAPS	6.143	6.0933	6.2424	6.3519	6.4122	5.7793	5.8097	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	10.95%	-0.52%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.33%	110.37%	99.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.53	3.71	4.72	4.03	4.97	4.80	5.27	-
P/RPS	1.12	1.66	1.76	1.53	1.50	1.85	2.14	-10.22%
YoY %	-32.53%	-5.68%	15.03%	2.00%	-18.92%	-13.55%	-	-
Horiz. %	52.34%	77.57%	82.24%	71.50%	70.09%	86.45%	100.00%	-
P/EPS	43.22	-69.81	17.22	69.97	-94.91	-222.22	13.22	21.80%
YoY %	161.91%	-505.40%	-75.39%	173.72%	57.29%	-1,780.94%	-	-
Horiz. %	326.93%	-528.06%	130.26%	529.27%	-717.93%	-1,680.94%	100.00%	-
EY	2.31	-1.43	5.81	1.43	-1.05	-0.45	7.56	-17.91%
YoY %	261.54%	-124.61%	306.29%	236.19%	-133.33%	-105.95%	-	-
Horiz. %	30.56%	-18.92%	76.85%	18.92%	-13.89%	-5.95%	100.00%	-
DY	0.00	0.00	1.69	1.99	2.41	2.50	2.28	-
YoY %	0.00%	0.00%	-15.08%	-17.43%	-3.60%	9.65%	-	-
Horiz. %	0.00%	0.00%	74.12%	87.28%	105.70%	109.65%	100.00%	-
P/NAPS	0.57	0.61	0.75	0.63	0.77	0.83	0.90	-7.32%
YoY %	-6.56%	-18.67%	19.05%	-18.18%	-7.23%	-7.78%	-	-
Horiz. %	63.33%	67.78%	83.33%	70.00%	85.56%	92.22%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	27/08/20	29/08/19	29/08/18	30/08/17	30/08/16	24/08/15	-
Price	3.50	3.68	4.33	3.97	5.01	4.90	4.50	-
P/RPS	1.11	1.64	1.62	1.51	1.52	1.89	1.83	-7.98%
YoY %	-32.32%	1.23%	7.28%	-0.66%	-19.58%	3.28%	-	-
Horiz. %	60.66%	89.62%	88.52%	82.51%	83.06%	103.28%	100.00%	-
P/EPS	42.85	-69.24	15.80	68.93	-95.67	-226.85	11.29	24.86%
YoY %	161.89%	-538.23%	-77.08%	172.05%	57.83%	-2,109.30%	-	-
Horiz. %	379.54%	-613.29%	139.95%	610.54%	-847.39%	-2,009.30%	100.00%	-
EY	2.33	-1.44	6.33	1.45	-1.05	-0.44	8.86	-19.94%
YoY %	261.81%	-122.75%	336.55%	238.10%	-138.64%	-104.97%	-	-
Horiz. %	26.30%	-16.25%	71.44%	16.37%	-11.85%	-4.97%	100.00%	-
DY	0.00	0.00	1.85	2.02	2.40	2.45	2.67	-
YoY %	0.00%	0.00%	-8.42%	-15.83%	-2.04%	-8.24%	-	-
Horiz. %	0.00%	0.00%	69.29%	75.66%	89.89%	91.76%	100.00%	-
P/NAPS	0.57	0.60	0.69	0.62	0.78	0.84	0.77	-4.88%
YoY %	-5.00%	-13.04%	11.29%	-20.51%	-7.14%	9.09%	-	-
Horiz. %	74.03%	77.92%	89.61%	80.52%	101.30%	109.09%	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 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

2024-06-26 09:20:00

EMA 5

10 Mins

BUY

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

633

YTLPOWR

YTL POWER INTERNATIONAL BHD

630

NOTION

NOTION VTEC BHD

620

HLIND

HONG LEONG INDUSTRIES BHD

606

MPI

MALAYSIAN PACIFIC INDUSTRIES

589

DNEX

DAGANG NEXCHANGE BERHAD

536

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

375

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

303,953,800

INGENIEU

0.065

0.00

224,007,000

HSI-HU8

0.075

0.00

221,804,700

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

150,285,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,536,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.74

+0.045

67,397,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.88

+0.28

84,700

PANAMY

20.26

+0.26

5,200

VSTECS

4.25

+0.25

2,020,800

CHGP

2.52

+0.23

198,100

DLADY

36.24

+0.22

5,400

HLFG

17.38

+0.18

116,800

AJI

15.38

+0.18

110,300

YTLPOWR

4.83

+0.16

15,315,700

PIE

6.33

+0.15

95,300

ECOWLD-C26

0.16

+0.15

22,100

More gainer Stocks

NESTLE

121.30

-1.20

35,000

KLK

20.70

-0.28

536,600

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

100,700

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.10

-0.15

1,000,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

CARLSBG

18.66

-0.10

78,800

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