[KSENG] YoY Cumulative 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
Cumulative Result
Revenue	564,529	401,932	481,613	472,269	593,590	466,169	442,521	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	21,557	-2,088	66,755	19,616	-10,523	2,350	82,720	-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	-10,349	-8,860	-14,071	-6,832	989	-3,694	-10,219	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	11,208	-10,948	52,684	12,784	-9,534	-1,344	72,501	-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	14,675	-9,548	49,232	10,348	-9,409	-3,890	71,791	-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	553,321	412,880	428,929	459,485	603,124	467,513	370,020	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	-	-	14,372	14,372	21,561	21,611	21,612	-
YoY %	-	-	0.00%	-33.34%	-0.23%	-0.00%	-	-
Horiz. %	-	-	66.50%	66.50%	99.76%	100.00%	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	0.66%	-0.43%	2.18%	0.45%	-0.41%	-0.19%	3.42%	-
YoY %	253.49%	-119.72%	384.44%	209.76%	-115.79%	-105.56%	-	-
Horiz. %	19.30%	-12.57%	63.74%	13.16%	-11.99%	-5.56%	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	157.11	111.86	134.04	131.43	165.18	129.42	122.85	4.18%
YoY %	40.45%	-16.55%	1.99%	-20.43%	27.63%	5.35%	-	-
Horiz. %	127.89%	91.05%	109.11%	106.98%	134.46%	105.35%	100.00%	-
EPS	4.08	-2.66	13.70	2.88	-2.62	-1.08	19.93	-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	4.00	4.00	6.00	6.00	6.00	-
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	156.17	111.19	133.23	130.65	164.21	128.96	122.42	4.13%
YoY %	40.45%	-16.54%	1.97%	-20.44%	27.33%	5.34%	-	-
Horiz. %	127.57%	90.83%	108.83%	106.72%	134.14%	105.34%	100.00%	-
EPS	4.06	-2.64	13.62	2.86	-2.60	-1.08	19.86	-23.22%
YoY %	253.79%	-119.38%	376.22%	210.00%	-140.74%	-105.44%	-	-
Horiz. %	20.44%	-13.29%	68.58%	14.40%	-13.09%	-5.44%	100.00%	-
DPS	0.00	0.00	3.98	3.98	5.96	5.98	5.98	-
YoY %	0.00%	0.00%	0.00%	-33.22%	-0.33%	0.00%	-	-
Horiz. %	0.00%	0.00%	66.56%	66.56%	99.67%	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	2.25	3.32	3.52	3.07	3.01	3.71	4.29	-10.18%
YoY %	-32.23%	-5.68%	14.66%	1.99%	-18.87%	-13.52%	-	-
Horiz. %	52.45%	77.39%	82.05%	71.56%	70.16%	86.48%	100.00%	-
P/EPS	86.43	-139.62	34.45	139.94	-189.82	-444.44	26.44	21.80%
YoY %	161.90%	-505.28%	-75.38%	173.72%	57.29%	-1,780.94%	-	-
Horiz. %	326.89%	-528.06%	130.30%	529.27%	-717.93%	-1,680.94%	100.00%	-
EY	1.16	-0.72	2.90	0.71	-0.53	-0.23	3.78	-17.85%
YoY %	261.11%	-124.83%	308.45%	233.96%	-130.43%	-106.08%	-	-
Horiz. %	30.69%	-19.05%	76.72%	18.78%	-14.02%	-6.08%	100.00%	-
DY	0.00	0.00	0.85	0.99	1.21	1.25	1.14	-
YoY %	0.00%	0.00%	-14.14%	-18.18%	-3.20%	9.65%	-	-
Horiz. %	0.00%	0.00%	74.56%	86.84%	106.14%	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	2.23	3.29	3.23	3.02	3.03	3.79	3.66	-7.91%
YoY %	-32.22%	1.86%	6.95%	-0.33%	-20.05%	3.55%	-	-
Horiz. %	60.93%	89.89%	88.25%	82.51%	82.79%	103.55%	100.00%	-
P/EPS	85.70	-138.49	31.60	137.85	-191.35	-453.70	22.58	24.86%
YoY %	161.88%	-538.26%	-77.08%	172.04%	57.82%	-2,109.30%	-	-
Horiz. %	379.54%	-613.33%	139.95%	610.50%	-847.43%	-2,009.30%	100.00%	-
EY	1.17	-0.72	3.16	0.73	-0.52	-0.22	4.43	-19.88%
YoY %	262.50%	-122.78%	332.88%	240.38%	-136.36%	-104.97%	-	-
Horiz. %	26.41%	-16.25%	71.33%	16.48%	-11.74%	-4.97%	100.00%	-
DY	0.00	0.00	0.92	1.01	1.20	1.22	1.33	-
YoY %	0.00%	0.00%	-8.91%	-15.83%	-1.64%	-8.27%	-	-
Horiz. %	0.00%	0.00%	69.17%	75.94%	90.23%	91.73%	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

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

0.185

-0.01

304,453,800

HSI-HU8

0.075

0.00

266,032,600

INGENIEU

0.06

-0.005

224,842,500

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

152,072,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.065

0.00

99,578,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.735

+0.04

70,081,600

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

CHGP

2.65

+0.36

500,600

MPI

38.88

+0.28

92,900

PANAMY

20.26

+0.26

5,400

VSTECS

4.23

+0.23

2,094,800

HLFG

17.40

+0.20

144,400

YTLPOWR

4.83

+0.16

15,998,300

UTDPLT

24.10

+0.16

105,400

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

488,800

HEIM

23.34

+0.14

92,000

More gainer Stocks

NESTLE

121.40

-1.10

60,800

KLK

20.68

-0.30

578,100

PENTA-C42

0.08

-0.26

200,000

KESM

6.94

-0.24

118,600

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

YTLPOWR-C34

0.74

-0.10

20,000

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