[KSENG] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 42.86%
YoY- 32.38%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 918,904 1,055,898 1,033,078 1,064,890 976,984 1,254,961 1,271,009 -19.43%
PBT 154,088 98,794 96,022 109,166 83,352 95,751 100,172 33.21%
Tax -40,604 -16,794 -14,156 -25,060 -23,432 -20,839 -24,388 40.43%
NP 113,484 82,000 81,866 84,106 59,920 74,912 75,784 30.85%
-
NP to SH 108,600 82,658 79,568 81,216 56,852 74,648 74,086 29.01%
-
Tax Rate 26.35% 17.00% 14.74% 22.96% 28.11% 21.76% 24.35% -
Total Cost 805,420 973,898 951,212 980,784 917,064 1,180,049 1,195,225 -23.11%
-
Net Worth 1,883,216 1,840,690 1,807,927 1,815,564 1,827,899 1,771,674 1,764,539 4.43%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 36,021 48,019 43,227 - 36,009 48,014 -
Div Payout % - 43.58% 60.35% 53.23% - 48.24% 64.81% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,883,216 1,840,690 1,807,927 1,815,564 1,827,899 1,771,674 1,764,539 4.43%
NOSH 360,079 360,213 360,144 361,477 359,822 360,096 360,110 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 12.35% 7.77% 7.92% 7.90% 6.13% 5.97% 5.96% -
ROE 5.77% 4.49% 4.40% 4.47% 3.11% 4.21% 4.20% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 255.19 293.13 286.85 295.61 271.52 348.51 352.95 -19.42%
EPS 30.16 22.95 22.09 22.54 15.80 20.73 20.57 29.03%
DPS 0.00 10.00 13.33 12.00 0.00 10.00 13.33 -
NAPS 5.23 5.11 5.02 5.04 5.08 4.92 4.90 4.43%
Adjusted Per Share Value based on latest NOSH - 361,477
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 255.67 293.79 287.44 296.29 271.83 349.17 353.64 -19.43%
EPS 30.22 23.00 22.14 22.60 15.82 20.77 20.61 29.03%
DPS 0.00 10.02 13.36 12.03 0.00 10.02 13.36 -
NAPS 5.2397 5.1214 5.0302 5.0515 5.0858 4.9294 4.9095 4.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 5.21 4.56 3.88 3.90 4.08 3.95 3.74 -
P/RPS 2.04 1.56 1.35 1.32 1.50 1.13 1.06 54.65%
P/EPS 17.27 19.87 17.56 17.30 25.82 19.05 18.18 -3.36%
EY 5.79 5.03 5.69 5.78 3.87 5.25 5.50 3.48%
DY 0.00 2.19 3.44 3.08 0.00 2.53 3.57 -
P/NAPS 1.00 0.89 0.77 0.77 0.80 0.80 0.76 20.05%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 25/02/13 28/11/12 27/08/12 25/05/12 27/02/12 29/11/11 -
Price 5.09 4.18 3.89 4.08 3.82 4.16 3.74 -
P/RPS 1.99 1.43 1.36 1.38 1.41 1.19 1.06 52.12%
P/EPS 16.88 18.22 17.61 18.10 24.18 20.07 18.18 -4.82%
EY 5.93 5.49 5.68 5.53 4.14 4.98 5.50 5.14%
DY 0.00 2.39 3.43 2.94 0.00 2.40 3.57 -
P/NAPS 0.97 0.82 0.77 0.81 0.75 0.85 0.76 17.64%

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