[KSSC] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KSSC] K. SENG SENG CORPORATION BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -5.64%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
KSSC's Result
KSSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 84,232 92,834 84,966 83,888 83,996 83,325 76,434 6.69%
PBT 2,108 14,061 16,849 2,392 2,436 3,050 2,382 -7.83%
Tax -320 -777 -560 -570 -556 -841 -684 -39.76%
NP 1,788 13,284 16,289 1,822 1,880 2,209 1,698 3.50%
-
NP to SH 1,928 13,184 16,254 1,842 1,952 2,064 1,669 10.10%
-
Tax Rate 15.18% 5.53% 3.32% 23.83% 22.82% 27.57% 28.72% -
Total Cost 82,444 79,550 68,677 82,066 82,116 81,116 74,736 6.76%
-
Net Worth 72,959 72,977 72,000 60,479 60,479 60,479 59,520 14.55%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,792 - - - 960 - -
Div Payout % - 28.77% - - - 46.51% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 72,959 72,977 72,000 60,479 60,479 60,479 59,520 14.55%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.12% 14.31% 19.17% 2.17% 2.24% 2.65% 2.22% -
ROE 2.64% 18.07% 22.58% 3.05% 3.23% 3.41% 2.80% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 87.74 96.68 88.51 87.38 87.50 86.80 79.62 6.69%
EPS 2.00 13.73 16.93 1.92 2.04 2.15 1.73 10.16%
DPS 0.00 3.95 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.76 0.76 0.75 0.63 0.63 0.63 0.62 14.55%
Adjusted Per Share Value based on latest NOSH - 96,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.46 50.10 45.86 45.28 45.33 44.97 41.25 6.69%
EPS 1.04 7.12 8.77 0.99 1.05 1.11 0.90 10.12%
DPS 0.00 2.05 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.3938 0.3939 0.3886 0.3264 0.3264 0.3264 0.3212 14.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.54 0.39 0.36 0.315 0.345 0.33 0.32 -
P/RPS 0.62 0.40 0.41 0.36 0.39 0.38 0.40 33.96%
P/EPS 26.89 2.84 2.13 16.42 16.97 15.35 18.40 28.80%
EY 3.72 35.16 47.03 6.09 5.89 6.52 5.43 -22.30%
DY 0.00 10.13 0.00 0.00 0.00 3.03 0.00 -
P/NAPS 0.71 0.51 0.48 0.50 0.55 0.52 0.52 23.09%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 19/02/14 19/11/13 20/08/13 23/05/13 07/02/13 20/11/12 -
Price 0.685 0.39 0.30 0.315 0.36 0.32 0.35 -
P/RPS 0.78 0.40 0.34 0.36 0.41 0.37 0.44 46.52%
P/EPS 34.11 2.84 1.77 16.42 17.70 14.88 20.13 42.17%
EY 2.93 35.16 56.44 6.09 5.65 6.72 4.97 -29.71%
DY 0.00 10.13 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.90 0.51 0.40 0.50 0.57 0.51 0.56 37.24%

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