[KSENG] QoQ Cumulative 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- 33.94%
YoY- 80.04%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 834,093 535,617 272,348 930,344 684,356 457,738 229,726 136.04%
PBT 107,782 48,708 32,319 181,017 136,785 88,014 38,522 98.43%
Tax -25,799 -13,572 -8,399 -33,771 -26,046 -18,110 -10,151 86.12%
NP 81,983 35,136 23,920 147,246 110,739 69,904 28,371 102.74%
-
NP to SH 81,838 34,922 23,557 148,817 111,111 68,552 27,150 108.52%
-
Tax Rate 23.94% 27.86% 25.99% 18.66% 19.04% 20.58% 26.35% -
Total Cost 752,110 500,481 248,428 783,098 573,617 387,834 201,355 140.54%
-
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 37,819 23,401 - 39,626 39,618 21,613 - -
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 4.14% 1.79% 1.19% 7.44% 5.80% 3.62% 1.44% -
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 231.58 148.77 75.61 258.25 190.01 127.07 63.80 136.00%
EPS 22.72 9.70 6.54 41.31 30.85 19.03 7.54 108.48%
DPS 10.50 6.50 0.00 11.00 11.00 6.00 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 230.75 148.17 75.34 257.37 189.32 126.63 63.55 136.05%
EPS 22.64 9.66 6.52 41.17 30.74 18.96 7.51 108.54%
DPS 10.46 6.47 0.00 10.96 10.96 5.98 0.00 -
NAPS 5.4703 5.4081 5.4905 5.5311 5.3007 5.2319 5.2098 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 2.68 4.56 9.22 2.66 3.02 3.94 8.17 -52.40%
P/EPS 27.29 70.00 106.57 16.65 18.61 26.33 69.10 -46.14%
EY 3.66 1.43 0.94 6.00 5.37 3.80 1.45 85.28%
DY 1.69 0.96 0.00 1.60 1.92 1.20 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 2.56 4.35 9.27 2.51 3.94 4.30 7.98 -53.10%
P/EPS 26.10 66.70 107.19 15.71 24.25 28.74 67.51 -46.89%
EY 3.83 1.50 0.93 6.37 4.12 3.48 1.48 88.38%
DY 1.77 1.00 0.00 1.69 1.47 1.10 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