[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -67.15%
YoY- 91.02%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 930,344 684,356 457,738 229,726 1,055,898 774,809 532,445 44.92%
PBT 181,017 136,785 88,014 38,522 98,794 72,017 54,583 121.90%
Tax -33,771 -26,046 -18,110 -10,151 -16,794 -10,617 -12,530 93.32%
NP 147,246 110,739 69,904 28,371 82,000 61,400 42,053 130.05%
-
NP to SH 148,817 111,111 68,552 27,150 82,658 59,676 40,608 137.13%
-
Tax Rate 18.66% 19.04% 20.58% 26.35% 17.00% 14.74% 22.96% -
Total Cost 783,098 573,617 387,834 201,355 973,898 713,409 490,392 36.50%
-
Net Worth 1,999,356 1,916,079 1,891,213 1,883,216 1,840,690 1,807,927 1,815,564 6.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 39,626 39,618 21,613 - 36,021 36,014 21,613 49.63%
Div Payout % 26.63% 35.66% 31.53% - 43.58% 60.35% 53.23% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,999,356 1,916,079 1,891,213 1,883,216 1,840,690 1,807,927 1,815,564 6.62%
NOSH 360,244 360,165 360,231 360,079 360,213 360,144 361,477 -0.22%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 15.83% 16.18% 15.27% 12.35% 7.77% 7.92% 7.90% -
ROE 7.44% 5.80% 3.62% 1.44% 4.49% 3.30% 2.24% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 258.25 190.01 127.07 63.80 293.13 215.14 147.81 44.91%
EPS 41.31 30.85 19.03 7.54 22.95 16.57 11.27 137.17%
DPS 11.00 11.00 6.00 0.00 10.00 10.00 6.00 49.62%
NAPS 5.55 5.32 5.25 5.23 5.11 5.02 5.04 6.61%
Adjusted Per Share Value based on latest NOSH - 360,079
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 258.85 190.41 127.36 63.92 293.79 215.58 148.14 44.92%
EPS 41.41 30.91 19.07 7.55 23.00 16.60 11.30 137.13%
DPS 11.03 11.02 6.01 0.00 10.02 10.02 6.01 49.73%
NAPS 5.5629 5.3312 5.262 5.2397 5.1214 5.0302 5.0515 6.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.88 5.74 5.01 5.21 4.56 3.88 3.90 -
P/RPS 2.66 3.02 3.94 8.17 1.56 1.80 2.64 0.50%
P/EPS 16.65 18.61 26.33 69.10 19.87 23.42 34.60 -38.51%
EY 6.00 5.37 3.80 1.45 5.03 4.27 2.89 62.52%
DY 1.60 1.92 1.20 0.00 2.19 2.58 1.54 2.57%
P/NAPS 1.24 1.08 0.95 1.00 0.89 0.77 0.77 37.27%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 29/08/13 29/05/13 25/02/13 28/11/12 27/08/12 -
Price 6.49 7.48 5.47 5.09 4.18 3.89 4.08 -
P/RPS 2.51 3.94 4.30 7.98 1.43 1.81 2.76 -6.11%
P/EPS 15.71 24.25 28.74 67.51 18.22 23.48 36.19 -42.58%
EY 6.37 4.12 3.48 1.48 5.49 4.26 2.76 74.37%
DY 1.69 1.47 1.10 0.00 2.39 2.57 1.47 9.71%
P/NAPS 1.17 1.41 1.04 0.97 0.82 0.77 0.81 27.69%

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