[KSENG] QoQ TTM Result on 30-Sep-2015 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 41.97%
YoY- 97.57%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 981,807 959,183 958,159 937,440 993,390 1,032,342 1,086,486 -6.53%
PBT 76,829 92,188 157,199 266,132 200,458 166,447 166,446 -40.30%
Tax -12,692 -11,615 -19,217 -29,024 -34,738 -36,602 -38,091 -51.96%
NP 64,137 80,573 137,982 237,108 165,720 129,845 128,355 -37.05%
-
NP to SH 59,938 76,967 135,619 236,183 166,362 131,368 129,493 -40.19%
-
Tax Rate 16.52% 12.60% 12.22% 10.91% 17.33% 21.99% 22.88% -
Total Cost 917,670 878,610 820,177 700,332 827,670 902,497 958,131 -2.83%
-
Net Worth 2,084,730 2,099,619 2,140,446 2,142,458 2,100,023 2,082,110 2,035,153 1.61%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 43,170 43,217 43,217 43,217 36,019 37,784 37,784 9.29%
Div Payout % 72.03% 56.15% 31.87% 18.30% 21.65% 28.76% 29.18% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,084,730 2,099,619 2,140,446 2,142,458 2,100,023 2,082,110 2,035,153 1.61%
NOSH 359,436 359,523 361,477 360,077 360,209 360,226 360,204 -0.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 6.53% 8.40% 14.40% 25.29% 16.68% 12.58% 11.81% -
ROE 2.88% 3.67% 6.34% 11.02% 7.92% 6.31% 6.36% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 273.15 266.79 266.35 260.34 275.78 286.58 301.63 -6.40%
EPS 16.68 21.41 37.70 65.59 46.18 36.47 35.95 -40.09%
DPS 12.00 12.00 12.00 12.00 10.00 10.50 10.50 9.31%
NAPS 5.80 5.84 5.95 5.95 5.83 5.78 5.65 1.76%
Adjusted Per Share Value based on latest NOSH - 360,077
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 271.61 265.35 265.07 259.34 274.81 285.59 300.57 -6.53%
EPS 16.58 21.29 37.52 65.34 46.02 36.34 35.82 -40.19%
DPS 11.94 11.96 11.96 11.96 9.96 10.45 10.45 9.30%
NAPS 5.7673 5.8084 5.9214 5.927 5.8096 5.76 5.6301 1.61%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 4.80 5.22 5.33 5.00 5.27 5.42 5.26 -
P/RPS 1.76 1.96 2.00 1.92 1.91 1.89 1.74 0.76%
P/EPS 28.78 24.38 14.14 7.62 11.41 14.86 14.63 57.06%
EY 3.47 4.10 7.07 13.12 8.76 6.73 6.83 -36.35%
DY 2.50 2.30 2.25 2.40 1.90 1.94 2.00 16.05%
P/NAPS 0.83 0.89 0.90 0.84 0.90 0.94 0.93 -7.30%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 29/02/16 27/11/15 24/08/15 29/05/15 27/02/15 -
Price 4.90 4.98 5.43 5.13 4.50 5.24 5.32 -
P/RPS 1.79 1.87 2.04 1.97 1.63 1.83 1.76 1.13%
P/EPS 29.38 23.26 14.40 7.82 9.74 14.37 14.80 58.01%
EY 3.40 4.30 6.94 12.79 10.26 6.96 6.76 -36.78%
DY 2.45 2.41 2.21 2.34 2.22 2.00 1.97 15.66%
P/NAPS 0.84 0.85 0.91 0.86 0.77 0.91 0.94 -7.23%

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