[KSSC] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KSSC] K. SENG SENG CORPORATION BHD
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 23.64%
YoY- -25.16%
Quarter Report
Latest QR
Upcoming QR
KSSC's Result
KSSC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 84,966 83,888 83,996 83,325 76,434 69,150 63,240 21.73%
PBT 16,849 2,392 2,436 3,050 2,382 2,242 400 1107.87%
Tax -560 -570 -556 -841 -684 -598 -60 342.69%
NP 16,289 1,822 1,880 2,209 1,698 1,644 340 1215.99%
-
NP to SH 16,254 1,842 1,952 2,064 1,669 1,624 380 1120.27%
-
Tax Rate 3.32% 23.83% 22.82% 27.57% 28.72% 26.67% 15.00% -
Total Cost 68,677 82,066 82,116 81,116 74,736 67,506 62,900 6.02%
-
Net Worth 72,000 60,479 60,479 60,479 59,520 59,520 59,849 13.10%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 960 - - - -
Div Payout % - - - 46.51% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 72,000 60,479 60,479 60,479 59,520 59,520 59,849 13.10%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 94,999 0.70%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.17% 2.17% 2.24% 2.65% 2.22% 2.38% 0.54% -
ROE 22.58% 3.05% 3.23% 3.41% 2.80% 2.73% 0.63% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.51 87.38 87.50 86.80 79.62 72.03 66.57 20.89%
EPS 16.93 1.92 2.04 2.15 1.73 1.70 0.40 1111.73%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.75 0.63 0.63 0.63 0.62 0.62 0.63 12.31%
Adjusted Per Share Value based on latest NOSH - 96,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.86 45.28 45.33 44.97 41.25 37.32 34.13 21.74%
EPS 8.77 0.99 1.05 1.11 0.90 0.88 0.21 1100.97%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.3886 0.3264 0.3264 0.3264 0.3212 0.3212 0.323 13.10%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.36 0.315 0.345 0.33 0.32 0.35 0.375 -
P/RPS 0.41 0.36 0.39 0.38 0.40 0.49 0.56 -18.75%
P/EPS 2.13 16.42 16.97 15.35 18.40 20.69 93.75 -91.95%
EY 47.03 6.09 5.89 6.52 5.43 4.83 1.07 1142.59%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.55 0.52 0.52 0.56 0.60 -13.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 23/05/13 07/02/13 20/11/12 15/08/12 11/05/12 -
Price 0.30 0.315 0.36 0.32 0.35 0.32 0.375 -
P/RPS 0.34 0.36 0.41 0.37 0.44 0.44 0.56 -28.27%
P/EPS 1.77 16.42 17.70 14.88 20.13 18.92 93.75 -92.89%
EY 56.44 6.09 5.65 6.72 4.97 5.29 1.07 1303.09%
DY 0.00 0.00 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.40 0.50 0.57 0.51 0.56 0.52 0.60 -23.66%

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