[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -80.36%
YoY- 7.96%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 958,159 685,047 442,521 218,204 1,086,486 834,093 535,617 47.20%
PBT 157,199 207,468 82,720 32,320 166,446 107,782 48,708 117.92%
Tax -19,217 -16,732 -10,219 -6,910 -38,091 -25,799 -13,572 26.01%
NP 137,982 190,736 72,501 25,410 128,355 81,983 35,136 148.29%
-
NP to SH 135,619 188,528 71,791 25,432 129,493 81,838 34,922 146.45%
-
Tax Rate 12.22% 8.06% 12.35% 21.38% 22.88% 23.94% 27.86% -
Total Cost 820,177 494,311 370,020 192,794 958,131 752,110 500,481 38.87%
-
Net Worth 2,140,446 2,142,772 2,100,057 2,082,110 2,035,147 1,977,399 1,954,911 6.21%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 35,973 21,607 21,612 - 37,821 37,819 23,401 33.09%
Div Payout % 26.53% 11.46% 30.11% - 29.21% 46.21% 67.01% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,140,446 2,142,772 2,100,057 2,082,110 2,035,147 1,977,399 1,954,911 6.21%
NOSH 361,477 360,129 360,215 360,226 360,203 361,477 360,020 0.26%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 14.40% 27.84% 16.38% 11.65% 11.81% 9.83% 6.56% -
ROE 6.34% 8.80% 3.42% 1.22% 6.36% 4.14% 1.79% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 266.35 190.22 122.85 60.57 301.63 231.58 148.77 47.28%
EPS 37.67 52.35 19.93 7.06 35.95 22.72 9.70 146.45%
DPS 10.00 6.00 6.00 0.00 10.50 10.50 6.50 33.16%
NAPS 5.95 5.95 5.83 5.78 5.65 5.49 5.43 6.26%
Adjusted Per Share Value based on latest NOSH - 360,226
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 265.07 189.51 122.42 60.36 300.57 230.75 148.17 47.21%
EPS 37.52 52.15 19.86 7.04 35.82 22.64 9.66 146.48%
DPS 9.95 5.98 5.98 0.00 10.46 10.46 6.47 33.12%
NAPS 5.9214 5.9278 5.8097 5.76 5.6301 5.4703 5.4081 6.21%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 5.33 5.00 5.27 5.42 5.26 6.20 6.79 -
P/RPS 2.00 2.63 4.29 8.95 1.74 2.68 4.56 -42.18%
P/EPS 14.14 9.55 26.44 76.77 14.61 27.29 70.00 -65.47%
EY 7.07 10.47 3.78 1.30 6.85 3.66 1.43 189.37%
DY 1.88 1.20 1.14 0.00 2.00 1.69 0.96 56.33%
P/NAPS 0.90 0.84 0.90 0.94 0.93 1.13 1.25 -19.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 24/08/15 29/05/15 27/02/15 27/11/14 26/08/14 -
Price 5.43 5.13 4.50 5.24 5.32 5.93 6.47 -
P/RPS 2.04 2.70 3.66 8.65 1.76 2.56 4.35 -39.55%
P/EPS 14.40 9.80 22.58 74.22 14.77 26.10 66.70 -63.91%
EY 6.94 10.20 4.43 1.35 6.77 3.83 1.50 176.88%
DY 1.84 1.17 1.33 0.00 1.97 1.77 1.00 49.99%
P/NAPS 0.91 0.86 0.77 0.91 0.94 1.08 1.19 -16.33%

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