[KSENG] QoQ 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- 18.14%
YoY- 91.02%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 245,988 226,618 228,012 229,726 281,089 242,364 288,199 -9.99%
PBT 44,232 48,771 49,492 38,522 26,777 17,434 33,745 19.71%
Tax -7,725 -7,936 -7,959 -10,151 -6,177 1,913 -6,672 10.23%
NP 36,507 40,835 41,533 28,371 20,600 19,347 27,073 21.98%
-
NP to SH 37,706 42,559 41,402 27,150 22,982 19,068 26,395 26.75%
-
Tax Rate 17.46% 16.27% 16.08% 26.35% 23.07% -10.97% 19.77% -
Total Cost 209,481 185,783 186,479 201,355 260,489 223,017 261,126 -13.62%
-
Net Worth 1,998,742 1,915,515 1,891,736 1,883,216 1,801,892 1,809,477 1,815,564 6.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 18,002 21,619 - - 14,418 21,613 -
Div Payout % - 42.30% 52.22% - - 75.61% 81.89% -
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 1,998,742 1,915,515 1,891,736 1,883,216 1,801,892 1,809,477 1,815,564 6.59%
NOSH 360,133 360,059 360,330 360,079 360,378 360,453 361,477 -0.24%
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 14.84% 18.02% 18.22% 12.35% 7.33% 7.98% 9.39% -
ROE 1.89% 2.22% 2.19% 1.44% 1.28% 1.05% 1.45% -
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 68.30 62.94 63.28 63.80 78.00 67.24 80.00 -9.97%
EPS 10.47 11.82 11.49 7.54 6.38 5.29 7.33 26.74%
DPS 0.00 5.00 6.00 0.00 0.00 4.00 6.00 -
NAPS 5.55 5.32 5.25 5.23 5.00 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 68.05 62.69 63.08 63.55 77.76 67.05 79.73 -9.99%
EPS 10.43 11.77 11.45 7.51 6.36 5.28 7.30 26.77%
DPS 0.00 4.98 5.98 0.00 0.00 3.99 5.98 -
NAPS 5.5294 5.2991 5.2334 5.2098 4.9848 5.0058 5.0226 6.59%
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 10.07 9.12 7.92 8.17 5.85 5.77 4.87 62.09%
P/EPS 65.71 48.56 43.60 69.10 71.50 73.35 53.23 15.03%
EY 1.52 2.06 2.29 1.45 1.40 1.36 1.88 -13.17%
DY 0.00 0.87 1.20 0.00 0.00 1.03 1.54 -
P/NAPS 1.24 1.08 0.95 1.00 0.91 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 9.50 11.88 8.64 7.98 5.36 5.79 5.10 51.22%
P/EPS 61.99 63.28 47.61 67.51 65.55 73.53 55.68 7.39%
EY 1.61 1.58 2.10 1.48 1.53 1.36 1.80 -7.14%
DY 0.00 0.67 1.10 0.00 0.00 1.03 1.47 -
P/NAPS 1.17 1.41 1.04 0.97 0.84 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