[KSENG] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 152.49%
YoY- 68.81%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 272,348 930,344 684,356 457,738 229,726 1,055,898 774,809 -50.22%
PBT 32,319 181,017 136,785 88,014 38,522 98,794 72,017 -41.41%
Tax -8,399 -33,771 -26,046 -18,110 -10,151 -16,794 -10,617 -14.47%
NP 23,920 147,246 110,739 69,904 28,371 82,000 61,400 -46.68%
-
NP to SH 23,557 148,817 111,111 68,552 27,150 82,658 59,676 -46.21%
-
Tax Rate 25.99% 18.66% 19.04% 20.58% 26.35% 17.00% 14.74% -
Total Cost 248,428 783,098 573,617 387,834 201,355 973,898 713,409 -50.53%
-
Net Worth 1,984,695 1,999,356 1,916,079 1,891,213 1,883,216 1,840,690 1,807,927 6.42%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 39,626 39,618 21,613 - 36,021 36,014 -
Div Payout % - 26.63% 35.66% 31.53% - 43.58% 60.35% -
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 1,984,695 1,999,356 1,916,079 1,891,213 1,883,216 1,840,690 1,807,927 6.42%
NOSH 360,198 360,244 360,165 360,231 360,079 360,213 360,144 0.01%
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 8.78% 15.83% 16.18% 15.27% 12.35% 7.77% 7.92% -
ROE 1.19% 7.44% 5.80% 3.62% 1.44% 4.49% 3.30% -
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 75.61 258.25 190.01 127.07 63.80 293.13 215.14 -50.23%
EPS 6.54 41.31 30.85 19.03 7.54 22.95 16.57 -46.22%
DPS 0.00 11.00 11.00 6.00 0.00 10.00 10.00 -
NAPS 5.51 5.55 5.32 5.25 5.23 5.11 5.02 6.41%
Adjusted Per Share Value based on latest NOSH - 360,330
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 75.34 257.37 189.32 126.63 63.55 292.11 214.35 -50.22%
EPS 6.52 41.17 30.74 18.96 7.51 22.87 16.51 -46.20%
DPS 0.00 10.96 10.96 5.98 0.00 9.97 9.96 -
NAPS 5.4905 5.5311 5.3007 5.2319 5.2098 5.0921 5.0015 6.42%
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 6.97 6.88 5.74 5.01 5.21 4.56 3.88 -
P/RPS 9.22 2.66 3.02 3.94 8.17 1.56 1.80 197.44%
P/EPS 106.57 16.65 18.61 26.33 69.10 19.87 23.42 174.85%
EY 0.94 6.00 5.37 3.80 1.45 5.03 4.27 -63.57%
DY 0.00 1.60 1.92 1.20 0.00 2.19 2.58 -
P/NAPS 1.26 1.24 1.08 0.95 1.00 0.89 0.77 38.90%
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 28/05/14 27/02/14 27/11/13 29/08/13 29/05/13 25/02/13 28/11/12 -
Price 7.01 6.49 7.48 5.47 5.09 4.18 3.89 -
P/RPS 9.27 2.51 3.94 4.30 7.98 1.43 1.81 197.41%
P/EPS 107.19 15.71 24.25 28.74 67.51 18.22 23.48 175.44%
EY 0.93 6.37 4.12 3.48 1.48 5.49 4.26 -63.77%
DY 0.00 1.69 1.47 1.10 0.00 2.39 2.57 -
P/NAPS 1.27 1.17 1.41 1.04 0.97 0.82 0.77 39.63%

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