[KSENG] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 0.45%
YoY- 80.04%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,112,124 1,071,234 1,089,392 930,344 912,474 915,476 918,904 13.55%
PBT 143,709 97,416 129,276 181,017 182,380 176,028 154,088 -4.53%
Tax -34,398 -27,144 -33,596 -33,771 -34,728 -36,220 -40,604 -10.45%
NP 109,310 70,272 95,680 147,246 147,652 139,808 113,484 -2.46%
-
NP to SH 109,117 69,844 94,228 148,817 148,148 137,104 108,600 0.31%
-
Tax Rate 23.94% 27.86% 25.99% 18.66% 19.04% 20.58% 26.35% -
Total Cost 1,002,813 1,000,962 993,712 783,098 764,822 775,668 805,420 15.71%
-
Net Worth 1,977,399 1,954,911 1,984,695 1,999,356 1,916,079 1,891,213 1,883,216 3.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 50,425 46,802 - 39,626 52,824 43,227 - -
Div Payout % 46.21% 67.01% - 26.63% 35.66% 31.53% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,977,399 1,954,911 1,984,695 1,999,356 1,916,079 1,891,213 1,883,216 3.30%
NOSH 361,477 360,020 360,198 360,244 360,165 360,231 360,079 0.25%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.83% 6.56% 8.78% 15.83% 16.18% 15.27% 12.35% -
ROE 5.52% 3.57% 4.75% 7.44% 7.73% 7.25% 5.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 308.77 297.55 302.44 258.25 253.35 254.14 255.19 13.53%
EPS 30.29 19.40 26.16 41.31 41.13 38.06 30.16 0.28%
DPS 14.00 13.00 0.00 11.00 14.67 12.00 0.00 -
NAPS 5.49 5.43 5.51 5.55 5.32 5.25 5.23 3.28%
Adjusted Per Share Value based on latest NOSH - 360,133
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 309.43 298.05 303.10 258.85 253.88 254.72 255.67 13.55%
EPS 30.36 19.43 26.22 41.41 41.22 38.15 30.22 0.30%
DPS 14.03 13.02 0.00 11.03 14.70 12.03 0.00 -
NAPS 5.5018 5.4392 5.5221 5.5629 5.3312 5.262 5.2397 3.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.20 6.79 6.97 6.88 5.74 5.01 5.21 -
P/RPS 2.01 2.28 2.30 2.66 2.27 1.97 2.04 -0.98%
P/EPS 20.47 35.00 26.64 16.65 13.95 13.16 17.27 11.98%
EY 4.89 2.86 3.75 6.00 7.17 7.60 5.79 -10.64%
DY 2.26 1.91 0.00 1.60 2.56 2.40 0.00 -
P/NAPS 1.13 1.25 1.26 1.24 1.08 0.95 1.00 8.48%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 28/05/14 27/02/14 27/11/13 29/08/13 29/05/13 -
Price 5.93 6.47 7.01 6.49 7.48 5.47 5.09 -
P/RPS 1.92 2.17 2.32 2.51 2.95 2.15 1.99 -2.35%
P/EPS 19.57 33.35 26.80 15.71 18.18 14.37 16.88 10.35%
EY 5.11 3.00 3.73 6.37 5.50 6.96 5.93 -9.43%
DY 2.36 2.01 0.00 1.69 1.96 2.19 0.00 -
P/NAPS 1.08 1.19 1.27 1.17 1.41 1.04 0.97 7.41%

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