[KSENG] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 94.15%
YoY- -105.42%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,227,956 1,049,227 970,921 932,338 876,912 958,159 913,396 21.78%
PBT 61,832 154,955 68,805 4,700 -130,764 157,199 276,624 -63.13%
Tax -17,224 -26,854 -14,270 -7,388 2,768 -19,217 -22,309 -15.82%
NP 44,608 128,101 54,534 -2,688 -127,996 137,982 254,314 -68.63%
-
NP to SH 43,180 124,291 49,869 -7,780 -132,880 135,619 251,370 -69.06%
-
Tax Rate 27.86% 17.33% 20.74% 157.19% - 12.22% 8.06% -
Total Cost 1,183,348 921,126 916,386 935,026 1,004,908 820,177 659,081 47.67%
-
Net Worth 2,289,148 2,210,088 2,134,651 2,089,074 2,099,619 2,140,446 2,142,772 4.49%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 35,936 28,749 43,222 - 35,973 28,810 -
Div Payout % - 28.91% 57.65% 0.00% - 26.53% 11.46% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,289,148 2,210,088 2,134,651 2,089,074 2,099,619 2,140,446 2,142,772 4.49%
NOSH 361,477 361,447 361,477 360,185 359,523 361,477 360,129 0.24%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.63% 12.21% 5.62% -0.29% -14.60% 14.40% 27.84% -
ROE 1.89% 5.62% 2.34% -0.37% -6.33% 6.34% 11.73% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 341.70 291.97 270.17 258.85 243.91 266.35 253.63 21.96%
EPS 12.00 34.58 13.88 -2.16 -36.96 37.67 69.80 -69.04%
DPS 0.00 10.00 8.00 12.00 0.00 10.00 8.00 -
NAPS 6.37 6.15 5.94 5.80 5.84 5.95 5.95 4.64%
Adjusted Per Share Value based on latest NOSH - 359,436
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 339.71 290.26 268.60 257.92 242.59 265.07 252.68 21.79%
EPS 11.95 34.38 13.80 -2.15 -36.76 37.52 69.54 -69.05%
DPS 0.00 9.94 7.95 11.96 0.00 9.95 7.97 -
NAPS 6.3328 6.1141 5.9054 5.7793 5.8084 5.9214 5.9278 4.50%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 5.14 4.73 4.79 4.80 5.22 5.33 5.00 -
P/RPS 1.50 1.62 1.77 1.85 2.14 2.00 1.97 -16.60%
P/EPS 42.78 13.68 34.52 -222.22 -14.12 14.14 7.16 228.91%
EY 2.34 7.31 2.90 -0.45 -7.08 7.07 13.96 -69.56%
DY 0.00 2.11 1.67 2.50 0.00 1.88 1.60 -
P/NAPS 0.81 0.77 0.81 0.83 0.89 0.90 0.84 -2.39%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 27/11/15 -
Price 5.02 5.04 4.72 4.90 4.98 5.43 5.13 -
P/RPS 1.47 1.73 1.75 1.89 2.04 2.04 2.02 -19.07%
P/EPS 41.78 14.57 34.01 -226.85 -13.47 14.40 7.35 218.17%
EY 2.39 6.86 2.94 -0.44 -7.42 6.94 13.61 -68.60%
DY 0.00 1.98 1.69 2.45 0.00 1.84 1.56 -
P/NAPS 0.79 0.82 0.79 0.84 0.85 0.91 0.86 -5.49%

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