[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -124.5%
YoY- -230.62%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,049,227 728,191 466,169 219,228 958,159 685,047 442,521 77.34%
PBT 154,955 51,604 2,350 -32,691 157,199 207,468 82,720 51.67%
Tax -26,854 -10,703 -3,694 692 -19,217 -16,732 -10,219 89.87%
NP 128,101 40,901 -1,344 -31,999 137,982 190,736 72,501 45.90%
-
NP to SH 124,291 37,402 -3,890 -33,220 135,619 188,528 71,791 43.94%
-
Tax Rate 17.33% 20.74% 157.19% - 12.22% 8.06% 12.35% -
Total Cost 921,126 687,290 467,513 251,227 820,177 494,311 370,020 83.17%
-
Net Worth 2,210,088 2,134,651 2,089,074 2,099,619 2,140,446 2,142,772 2,100,057 3.44%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 35,936 21,562 21,611 - 35,973 21,607 21,612 40.13%
Div Payout % 28.91% 57.65% 0.00% - 26.53% 11.46% 30.11% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,210,088 2,134,651 2,089,074 2,099,619 2,140,446 2,142,772 2,100,057 3.44%
NOSH 361,447 361,477 360,185 359,523 361,477 360,129 360,215 0.22%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.21% 5.62% -0.29% -14.60% 14.40% 27.84% 16.38% -
ROE 5.62% 1.75% -0.19% -1.58% 6.34% 8.80% 3.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 291.97 202.63 129.42 60.98 266.35 190.22 122.85 77.62%
EPS 34.58 10.41 -1.08 -9.24 37.67 52.35 19.93 44.15%
DPS 10.00 6.00 6.00 0.00 10.00 6.00 6.00 40.35%
NAPS 6.15 5.94 5.80 5.84 5.95 5.95 5.83 3.60%
Adjusted Per Share Value based on latest NOSH - 359,523
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 290.26 201.45 128.96 60.65 265.07 189.51 122.42 77.34%
EPS 34.38 10.35 -1.08 -9.19 37.52 52.15 19.86 43.93%
DPS 9.94 5.97 5.98 0.00 9.95 5.98 5.98 40.10%
NAPS 6.1141 5.9054 5.7793 5.8084 5.9214 5.9278 5.8097 3.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.73 4.79 4.80 5.22 5.33 5.00 5.27 -
P/RPS 1.62 2.36 3.71 8.56 2.00 2.63 4.29 -47.60%
P/EPS 13.68 46.02 -444.44 -56.49 14.14 9.55 26.44 -35.42%
EY 7.31 2.17 -0.23 -1.77 7.07 10.47 3.78 54.91%
DY 2.11 1.25 1.25 0.00 1.88 1.20 1.14 50.46%
P/NAPS 0.77 0.81 0.83 0.89 0.90 0.84 0.90 -9.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 27/11/15 24/08/15 -
Price 5.04 4.72 4.90 4.98 5.43 5.13 4.50 -
P/RPS 1.73 2.33 3.79 8.17 2.04 2.70 3.66 -39.18%
P/EPS 14.57 45.35 -453.70 -53.90 14.40 9.80 22.58 -25.22%
EY 6.86 2.21 -0.22 -1.86 6.94 10.20 4.43 33.67%
DY 1.98 1.27 1.22 0.00 1.84 1.17 1.33 30.22%
P/NAPS 0.82 0.79 0.84 0.85 0.91 0.86 0.77 4.26%

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