[KSENG] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.84%
YoY- 72.51%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,008,224 972,967 930,345 965,445 981,191 1,041,378 1,055,898 -3.04%
PBT 141,711 174,814 181,017 168,393 132,225 121,309 103,625 23.27%
Tax -29,233 -32,019 -33,771 -33,503 -22,374 -22,367 -18,074 37.90%
NP 112,478 142,795 147,246 134,890 109,851 98,942 85,551 20.07%
-
NP to SH 115,187 145,224 148,817 135,869 110,602 97,371 84,434 23.07%
-
Tax Rate 20.63% 18.32% 18.66% 19.90% 16.92% 18.44% 17.44% -
Total Cost 895,746 830,172 783,099 830,555 871,340 942,436 970,347 -5.20%
-
Net Worth 1,952,909 1,984,695 1,998,742 1,915,515 1,891,736 1,883,216 1,845,137 3.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 41,380 39,622 39,622 39,622 36,037 36,032 36,032 9.69%
Div Payout % 35.92% 27.28% 26.63% 29.16% 32.58% 37.00% 42.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,952,909 1,984,695 1,998,742 1,915,515 1,891,736 1,883,216 1,845,137 3.86%
NOSH 359,651 360,198 360,133 360,059 360,330 360,079 360,378 -0.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.16% 14.68% 15.83% 13.97% 11.20% 9.50% 8.10% -
ROE 5.90% 7.32% 7.45% 7.09% 5.85% 5.17% 4.58% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 280.33 270.12 258.33 268.14 272.30 289.21 293.00 -2.91%
EPS 32.03 40.32 41.32 37.74 30.69 27.04 23.43 23.24%
DPS 11.50 11.00 11.00 11.00 10.00 10.00 10.00 9.79%
NAPS 5.43 5.51 5.55 5.32 5.25 5.23 5.12 4.00%
Adjusted Per Share Value based on latest NOSH - 360,059
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 280.52 270.71 258.85 268.62 273.00 289.75 293.79 -3.04%
EPS 32.05 40.41 41.41 37.80 30.77 27.09 23.49 23.08%
DPS 11.51 11.02 11.02 11.02 10.03 10.03 10.03 9.63%
NAPS 5.4336 5.5221 5.5611 5.3296 5.2634 5.2397 5.1338 3.86%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.79 6.97 6.88 5.74 5.01 5.21 4.56 -
P/RPS 2.42 2.58 2.66 2.14 1.84 1.80 1.56 34.11%
P/EPS 21.20 17.29 16.65 15.21 16.32 19.27 19.46 5.89%
EY 4.72 5.78 6.01 6.57 6.13 5.19 5.14 -5.53%
DY 1.69 1.58 1.60 1.92 2.00 1.92 2.19 -15.90%
P/NAPS 1.25 1.26 1.24 1.08 0.95 1.00 0.89 25.49%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 27/02/14 27/11/13 29/08/13 29/05/13 25/02/13 -
Price 6.47 7.01 6.49 7.48 5.47 5.09 4.18 -
P/RPS 2.31 2.60 2.51 2.79 2.01 1.76 1.43 37.79%
P/EPS 20.20 17.39 15.71 19.82 17.82 18.82 17.84 8.66%
EY 4.95 5.75 6.37 5.04 5.61 5.31 5.61 -8.02%
DY 1.78 1.57 1.69 1.47 1.83 1.96 2.39 -17.88%
P/NAPS 1.19 1.27 1.17 1.41 1.04 0.97 0.82 28.26%

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