[KSENG] QoQ 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- -11.4%
YoY- 64.07%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 298,476 263,269 272,348 245,988 226,618 228,012 229,726 19.05%
PBT 59,074 16,389 32,319 44,232 48,771 49,492 38,522 32.94%
Tax -12,227 -5,173 -8,399 -7,725 -7,936 -7,959 -10,151 13.19%
NP 46,847 11,216 23,920 36,507 40,835 41,533 28,371 39.66%
-
NP to SH 46,916 11,365 23,557 37,706 42,559 41,402 27,150 43.95%
-
Tax Rate 20.70% 31.56% 25.99% 17.46% 16.27% 16.08% 26.35% -
Total Cost 251,629 252,053 248,428 209,481 185,783 186,479 201,355 16.00%
-
Net Worth 1,977,399 1,952,909 1,984,695 1,998,742 1,915,515 1,891,736 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 14,407 23,377 - - 18,002 21,619 - -
Div Payout % 30.71% 205.70% - - 42.30% 52.22% - -
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 1,952,909 1,984,695 1,998,742 1,915,515 1,891,736 1,883,216 3.30%
NOSH 361,477 359,651 360,198 360,133 360,059 360,330 360,079 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 15.70% 4.26% 8.78% 14.84% 18.02% 18.22% 12.35% -
ROE 2.37% 0.58% 1.19% 1.89% 2.22% 2.19% 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 82.87 73.20 75.61 68.30 62.94 63.28 63.80 19.02%
EPS 13.03 3.16 6.54 10.47 11.82 11.49 7.54 43.95%
DPS 4.00 6.50 0.00 0.00 5.00 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 82.57 72.83 75.34 68.05 62.69 63.08 63.55 19.05%
EPS 12.98 3.14 6.52 10.43 11.77 11.45 7.51 43.97%
DPS 3.99 6.47 0.00 0.00 4.98 5.98 0.00 -
NAPS 5.4703 5.4026 5.4905 5.5294 5.2991 5.2334 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 7.48 9.28 9.22 10.07 9.12 7.92 8.17 -5.70%
P/EPS 47.60 214.87 106.57 65.71 48.56 43.60 69.10 -21.98%
EY 2.10 0.47 0.94 1.52 2.06 2.29 1.45 27.97%
DY 0.65 0.96 0.00 0.00 0.87 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 7.16 8.84 9.27 9.50 11.88 8.64 7.98 -6.96%
P/EPS 45.53 204.75 107.19 61.99 63.28 47.61 67.51 -23.07%
EY 2.20 0.49 0.93 1.61 1.58 2.10 1.48 30.21%
DY 0.67 1.00 0.00 0.00 0.67 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