[KSENG] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 61.35%
YoY- 646.4%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 893,774 615,245 725,939 696,855 874,782 728,191 685,047 4.52%
PBT 46,868 -9,704 98,494 50,102 4,845 51,604 207,468 -21.94%
Tax -18,627 -15,445 -30,394 -30,554 -3,430 -10,703 -16,732 1.80%
NP 28,241 -25,149 68,100 19,548 1,415 40,901 190,736 -27.24%
-
NP to SH 32,231 -21,000 64,497 16,697 2,237 37,402 188,528 -25.48%
-
Tax Rate 39.74% - 30.86% 60.98% 70.79% 20.74% 8.06% -
Total Cost 865,533 640,394 657,839 677,307 873,367 687,290 494,311 9.77%
-
Net Worth 2,206,187 2,177,442 2,209,781 2,242,119 2,332,207 2,134,651 2,142,772 0.48%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 14,372 14,372 35,935 21,562 21,607 -
Div Payout % - - 22.28% 86.08% 1,606.41% 57.65% 11.46% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,206,187 2,177,442 2,209,781 2,242,119 2,332,207 2,134,651 2,142,772 0.48%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 360,129 0.06%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.16% -4.09% 9.38% 2.81% 0.16% 5.62% 27.84% -
ROE 1.46% -0.96% 2.92% 0.74% 0.10% 1.75% 8.80% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 248.74 171.23 202.03 193.94 243.43 202.63 190.22 4.56%
EPS 8.97 -5.84 17.95 4.65 0.62 10.41 52.35 -25.45%
DPS 0.00 0.00 4.00 4.00 10.00 6.00 6.00 -
NAPS 6.14 6.06 6.15 6.24 6.49 5.94 5.95 0.52%
Adjusted Per Share Value based on latest NOSH - 361,477
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 247.26 170.20 200.83 192.78 242.00 201.45 189.51 4.52%
EPS 8.92 -5.81 17.84 4.62 0.62 10.35 52.15 -25.47%
DPS 0.00 0.00 3.98 3.98 9.94 5.97 5.98 -
NAPS 6.1033 6.0237 6.1132 6.2027 6.4519 5.9054 5.9278 0.48%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 3.33 3.70 4.59 4.16 4.90 4.79 5.00 -
P/RPS 1.34 2.16 2.27 2.14 2.01 2.36 2.63 -10.62%
P/EPS 37.12 -63.31 25.57 89.52 787.14 46.02 9.55 25.36%
EY 2.69 -1.58 3.91 1.12 0.13 2.17 10.47 -20.25%
DY 0.00 0.00 0.87 0.96 2.04 1.25 1.20 -
P/NAPS 0.54 0.61 0.75 0.67 0.76 0.81 0.84 -7.09%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 26/11/20 28/11/19 29/11/18 29/11/17 29/11/16 27/11/15 -
Price 3.43 3.62 4.60 4.05 4.60 4.72 5.13 -
P/RPS 1.38 2.11 2.28 2.09 1.89 2.33 2.70 -10.57%
P/EPS 38.24 -61.94 25.63 87.15 738.95 45.35 9.80 25.44%
EY 2.62 -1.61 3.90 1.15 0.14 2.21 10.20 -20.25%
DY 0.00 0.00 0.87 0.99 2.17 1.27 1.17 -
P/NAPS 0.56 0.60 0.75 0.65 0.71 0.79 0.86 -6.89%

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