[KSENG] YoY 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
Quarter Result
Revenue	312,521	160,924	250,202	232,165	286,601	246,941	224,317	5.67%
YoY %	94.20%	-35.68%	7.77%	-18.99%	16.06%	10.09%	-	-
Horiz. %	139.32%	71.74%	111.54%	103.50%	127.77%	110.09%	100.00%	-
PBT	7,867	-30,700	49,542	40,060	-3,750	35,041	50,400	-26.60%
YoY %	125.63%	-161.97%	23.67%	1,168.27%	-110.70%	-30.47%	-	-
Horiz. %	15.61%	-60.91%	98.30%	79.48%	-7.44%	69.53%	100.00%	-
Tax	-5,675	-3,756	-7,946	-7,118	-29	-4,386	-3,309	9.39%
YoY %	-51.09%	52.73%	-11.63%	-24,444.83%	99.34%	-32.55%	-	-
Horiz. %	171.50%	113.51%	240.13%	215.11%	0.88%	132.55%	100.00%	-
NP	2,192	-34,456	41,596	32,942	-3,779	30,655	47,091	-39.99%
YoY %	106.36%	-182.83%	26.27%	971.71%	-112.33%	-34.90%	-	-
Horiz. %	4.65%	-73.17%	88.33%	69.95%	-8.02%	65.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,837	-32,416	39,073	31,762	-3,297	29,330	46,359	-33.95%
YoY %	111.84%	-182.96%	23.02%	1,063.36%	-111.24%	-36.73%	-	-
Horiz. %	8.28%	-69.92%	84.28%	68.51%	-7.11%	63.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	72.14%	-	16.04%	17.77%	-	12.52%	6.57%	-
YoY %	0.00%	-	-9.74%	0.00%	-	90.56%	-	-
Horiz. %	1,098.02%	-	244.14%	270.47%	-	190.56%	100.00%	-
Total Cost	310,329	195,380	208,606	199,223	290,380	216,286	177,226	9.77%
YoY %	58.83%	-6.34%	4.71%	-31.39%	34.26%	22.04%	-	-
Horiz. %	175.10%	110.24%	117.71%	112.41%	163.85%	122.04%	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	2,084,730	2,100,023	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	11.18%	-0.73%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.34%	110.37%	99.27%	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	21,566	21,612	-
YoY %	-	-	0.00%	-33.34%	-0.02%	-0.21%	-	-
Horiz. %	-	-	66.50%	66.50%	99.76%	99.79%	100.00%	-
Div Payout %	-	-	36.78%	45.25%	0.00%	73.53%	46.62%	-
YoY %	-	-	-18.72%	0.00%	0.00%	57.72%	-	-
Horiz. %	-	-	78.89%	97.06%	0.00%	157.72%	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	2,084,730	2,100,023	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	11.18%	-0.73%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.34%	110.37%	99.27%	100.00%	-
NOSH	361,477	361,477	361,477	361,477	361,477	359,436	360,209	0.05%
YoY %	0.00%	0.00%	0.00%	0.00%	0.57%	-0.21%	-	-
Horiz. %	100.35%	100.35%	100.35%	100.35%	100.35%	99.79%	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	0.70%	-21.41%	16.62%	14.19%	-1.32%	12.41%	20.99%	-
YoY %	103.27%	-228.82%	17.12%	1,175.00%	-110.64%	-40.88%	-	-
Horiz. %	3.33%	-102.00%	79.18%	67.60%	-6.29%	59.12%	100.00%	-
ROE	0.17%	-1.47%	1.73%	1.38%	-0.14%	1.41%	2.21%	-
YoY %	111.56%	-184.97%	25.36%	1,085.71%	-109.93%	-36.20%	-	-
Horiz. %	7.69%	-66.52%	78.28%	62.44%	-6.33%	63.80%	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	86.98	44.79	69.63	64.61	79.75	68.70	62.27	5.72%
YoY %	94.20%	-35.67%	7.77%	-18.98%	16.08%	10.33%	-	-
Horiz. %	139.68%	71.93%	111.82%	103.76%	128.07%	110.33%	100.00%	-
EPS	1.07	-9.02	10.87	8.84	-0.92	8.16	12.87	-33.91%
YoY %	111.86%	-182.98%	22.96%	1,060.87%	-111.27%	-36.60%	-	-
Horiz. %	8.31%	-70.09%	84.46%	68.69%	-7.15%	63.40%	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	86.46	44.52	69.22	64.23	79.29	68.31	62.06	5.67%
YoY %	94.20%	-35.68%	7.77%	-18.99%	16.07%	10.07%	-	-
Horiz. %	139.32%	71.74%	111.54%	103.50%	127.76%	110.07%	100.00%	-
EPS	1.06	-8.97	10.81	8.79	-0.91	8.11	12.82	-33.97%
YoY %	111.82%	-182.98%	22.98%	1,065.93%	-111.22%	-36.74%	-	-
Horiz. %	8.27%	-69.97%	84.32%	68.56%	-7.10%	63.26%	100.00%	-
DPS	0.00	0.00	3.98	3.98	5.96	5.97	5.98	-
YoY %	0.00%	0.00%	0.00%	-33.22%	-0.17%	-0.17%	-	-
Horiz. %	0.00%	0.00%	66.56%	66.56%	99.67%	99.83%	100.00%	-
NAPS	6.143	6.0933	6.2424	6.3519	6.4122	5.7673	5.8096	0.93%
YoY %	0.82%	-2.39%	-1.72%	-0.94%	11.18%	-0.73%	-	-
Horiz. %	105.74%	104.88%	107.45%	109.33%	110.37%	99.27%	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	4.06	8.28	6.78	6.24	6.23	6.99	8.46	-11.50%
YoY %	-50.97%	22.12%	8.65%	0.16%	-10.87%	-17.38%	-	-
Horiz. %	47.99%	97.87%	80.14%	73.76%	73.64%	82.62%	100.00%	-
P/EPS	330.57	-41.12	43.40	45.59	-541.71	58.82	40.95	41.58%
YoY %	903.92%	-194.75%	-4.80%	108.42%	-1,020.96%	43.64%	-	-
Horiz. %	807.25%	-100.42%	105.98%	111.33%	-1,322.86%	143.64%	100.00%	-
EY	0.30	-2.43	2.30	2.19	-0.18	1.70	2.44	-29.46%
YoY %	112.35%	-205.65%	5.02%	1,316.67%	-110.59%	-30.33%	-	-
Horiz. %	12.30%	-99.59%	94.26%	89.75%	-7.38%	69.67%	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	4.02	8.22	6.22	6.14	6.28	7.13	7.23	-9.31%
YoY %	-51.09%	32.15%	1.30%	-2.23%	-11.92%	-1.38%	-	-
Horiz. %	55.60%	113.69%	86.03%	84.92%	86.86%	98.62%	100.00%	-
P/EPS	327.76	-40.79	39.82	44.91	-546.07	60.05	34.97	45.15%
YoY %	903.53%	-202.44%	-11.33%	108.22%	-1,009.36%	71.72%	-	-
Horiz. %	937.26%	-116.64%	113.87%	128.42%	-1,561.54%	171.72%	100.00%	-
EY	0.31	-2.45	2.51	2.23	-0.18	1.67	2.86	-30.92%
YoY %	112.65%	-197.61%	12.56%	1,338.89%	-110.78%	-41.61%	-	-
Horiz. %	10.84%	-85.66%	87.76%	77.97%	-6.29%	58.39%	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

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

304,273,800

HSI-HU8

0.07

-0.005

266,032,500

INGENIEU

0.065

0.00

224,331,800

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

151,554,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

99,538,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.735

+0.04

69,598,400

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

38.90

+0.30

87,900

CHGP

2.56

+0.27

284,200

PANAMY

20.26

+0.26

5,300

VSTECS

4.23

+0.23

2,088,300

HLFG

17.38

+0.18

127,700

DLADY

36.20

+0.18

5,500

YTLPOWR

4.84

+0.17

15,667,000

GREATEC

5.14

+0.15

455,400

ECOWLD-C26

0.16

+0.15

22,100

NOTION-WD

1.91

+0.13

2,515,600

More gainer Stocks

NESTLE

121.40

-1.10

60,200

KLK

20.68

-0.30

551,400

PENTA-C42

0.08

-0.26

200,000

KESM

6.93

-0.25

115,800

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