[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.34%
YoY- -77.49%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 774,809 532,445 244,246 1,254,961 953,257 617,715 248,932 112.73%
PBT 72,017 54,583 20,838 95,751 75,129 41,523 4,119 570.13%
Tax -10,617 -12,530 -5,858 -20,839 -18,291 -9,856 -958 394.90%
NP 61,400 42,053 14,980 74,912 56,838 31,667 3,161 618.70%
-
NP to SH 59,676 40,608 14,213 74,648 55,565 30,676 2,965 635.88%
-
Tax Rate 14.74% 22.96% 28.11% 21.76% 24.35% 23.74% 23.26% -
Total Cost 713,409 490,392 229,266 1,180,049 896,419 586,048 245,771 103.09%
-
Net Worth 1,807,927 1,815,564 1,827,899 1,771,674 1,764,539 1,811,036 1,815,158 -0.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 36,014 21,613 - 36,009 36,011 21,602 - -
Div Payout % 60.35% 53.23% - 48.24% 64.81% 70.42% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,807,927 1,815,564 1,827,899 1,771,674 1,764,539 1,811,036 1,815,158 -0.26%
NOSH 360,144 361,477 359,822 360,096 360,110 360,046 361,585 -0.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.92% 7.90% 6.13% 5.97% 5.96% 5.13% 1.27% -
ROE 3.30% 2.24% 0.78% 4.21% 3.15% 1.69% 0.16% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 215.14 147.81 67.88 348.51 264.71 171.57 68.84 113.31%
EPS 16.57 11.27 3.95 20.73 15.43 8.52 0.82 637.83%
DPS 10.00 6.00 0.00 10.00 10.00 6.00 0.00 -
NAPS 5.02 5.04 5.08 4.92 4.90 5.03 5.02 0.00%
Adjusted Per Share Value based on latest NOSH - 360,056
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 215.58 148.14 67.96 349.17 265.23 171.87 69.26 112.74%
EPS 16.60 11.30 3.95 20.77 15.46 8.54 0.82 638.72%
DPS 10.02 6.01 0.00 10.02 10.02 6.01 0.00 -
NAPS 5.0302 5.0515 5.0858 4.9294 4.9095 5.0389 5.0504 -0.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.88 3.90 4.08 3.95 3.74 4.24 4.15 -
P/RPS 1.80 2.64 6.01 1.13 1.41 2.47 6.03 -55.23%
P/EPS 23.42 34.60 103.29 19.05 24.24 49.77 506.10 -87.03%
EY 4.27 2.89 0.97 5.25 4.13 2.01 0.20 665.32%
DY 2.58 1.54 0.00 2.53 2.67 1.42 0.00 -
P/NAPS 0.77 0.77 0.80 0.80 0.76 0.84 0.83 -4.86%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 27/08/12 25/05/12 27/02/12 29/11/11 24/08/11 24/05/11 -
Price 3.89 4.08 3.82 4.16 3.74 3.86 4.43 -
P/RPS 1.81 2.76 5.63 1.19 1.41 2.25 6.43 -56.94%
P/EPS 23.48 36.19 96.71 20.07 24.24 45.31 540.24 -87.56%
EY 4.26 2.76 1.03 4.98 4.13 2.21 0.19 690.63%
DY 2.57 1.47 0.00 2.40 2.67 1.55 0.00 -
P/NAPS 0.77 0.81 0.75 0.85 0.76 0.77 0.88 -8.49%

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