[KSENG] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 145.17%
YoY- 221.72%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,370,871 1,833,078 1,318,292 874,342 978,606 967,277 1,189,654 2.39%
PBT 296,417 260,925 98,012 -85,747 101,889 73,397 30,841 45.78%
Tax -37,440 -49,575 -23,416 13,416 -10,125 -30,180 -7,993 29.33%
NP 258,977 211,350 74,596 -72,331 91,764 43,217 22,848 49.84%
-
NP to SH 240,692 203,548 79,020 -64,918 88,440 40,361 22,683 48.21%
-
Tax Rate 12.63% 19.00% 23.89% - 9.94% 41.12% 25.92% -
Total Cost 1,111,894 1,621,728 1,243,696 946,673 886,842 924,060 1,166,806 -0.79%
-
Net Worth 2,737,888 2,439,742 2,260,085 2,152,290 2,245,712 2,249,305 2,378,877 2.36%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 17,965 17,965 - - 14,372 14,372 35,934 -10.90%
Div Payout % 7.46% 8.83% - - 16.25% 35.61% 158.42% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,737,888 2,439,742 2,260,085 2,152,290 2,245,712 2,249,305 2,378,877 2.36%
NOSH 361,477 361,477 361,477 361,477 361,477 361,477 361,477 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 18.89% 11.53% 5.66% -8.27% 9.38% 4.47% 1.92% -
ROE 8.79% 8.34% 3.50% -3.02% 3.94% 1.79% 0.95% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 381.54 510.16 366.89 243.34 272.35 269.20 331.06 2.39%
EPS 66.99 56.65 21.99 -18.07 24.61 11.23 6.31 48.22%
DPS 5.00 5.00 0.00 0.00 4.00 4.00 10.00 -10.90%
NAPS 7.62 6.79 6.29 5.99 6.25 6.26 6.62 2.37%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 381.42 510.02 366.79 243.27 272.28 269.13 331.00 2.39%
EPS 66.97 56.63 21.99 -18.06 24.61 11.23 6.31 48.21%
DPS 5.00 5.00 0.00 0.00 4.00 4.00 10.00 -10.90%
NAPS 7.6177 6.7882 6.2883 5.9884 6.2483 6.2583 6.6188 2.36%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 4.78 3.58 3.50 3.84 4.70 4.08 4.60 -
P/RPS 1.25 0.70 0.95 1.58 1.73 1.52 1.39 -1.75%
P/EPS 7.14 6.32 15.91 -21.25 19.10 36.32 72.87 -32.08%
EY 14.01 15.82 6.28 -4.71 5.24 2.75 1.37 47.30%
DY 1.05 1.40 0.00 0.00 0.85 0.98 2.17 -11.39%
P/NAPS 0.63 0.53 0.56 0.64 0.75 0.65 0.69 -1.50%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 24/02/23 28/02/22 15/03/21 27/02/20 28/02/19 28/02/18 -
Price 5.71 3.55 3.60 3.75 4.54 4.68 4.53 -
P/RPS 1.50 0.70 0.98 1.54 1.67 1.74 1.37 1.52%
P/EPS 8.52 6.27 16.37 -20.76 18.45 41.66 71.76 -29.88%
EY 11.73 15.96 6.11 -4.82 5.42 2.40 1.39 42.66%
DY 0.88 1.41 0.00 0.00 0.88 0.85 2.21 -14.22%
P/NAPS 0.75 0.52 0.57 0.63 0.73 0.75 0.68 1.64%

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