[KSENG] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -125.87%
YoY- -106.57%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,176,648 1,136,988 1,049,227 1,001,303 981,807 959,183 958,159 14.69%
PBT 127,084 185,451 137,302 1,335 76,829 92,188 157,199 -13.22%
Tax -18,570 -27,615 -22,617 -13,188 -12,692 -11,615 -19,217 -2.25%
NP 108,514 157,836 114,685 -11,853 64,137 80,573 137,982 -14.81%
-
NP to SH 107,375 154,890 110,875 -15,507 59,938 76,967 135,619 -14.42%
-
Tax Rate 14.61% 14.89% 16.47% 987.87% 16.52% 12.60% 12.22% -
Total Cost 1,068,134 979,152 934,542 1,013,156 917,670 878,610 820,177 19.27%
-
Net Worth 2,317,871 2,289,148 2,210,088 2,134,651 2,084,730 2,099,619 2,140,446 5.45%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 57,498 35,940 35,940 43,128 43,170 43,217 43,217 20.98%
Div Payout % 53.55% 23.20% 32.42% 0.00% 72.03% 56.15% 31.87% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,317,871 2,289,148 2,210,088 2,134,651 2,084,730 2,099,619 2,140,446 5.45%
NOSH 361,477 359,364 359,364 361,477 359,436 359,523 361,477 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.22% 13.88% 10.93% -1.18% 6.53% 8.40% 14.40% -
ROE 4.63% 6.77% 5.02% -0.73% 2.88% 3.67% 6.34% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 327.43 316.39 291.97 278.63 273.15 266.79 266.35 14.77%
EPS 29.88 43.10 30.85 -4.32 16.68 21.41 37.70 -14.36%
DPS 16.00 10.00 10.00 12.00 12.00 12.00 12.00 21.16%
NAPS 6.45 6.37 6.15 5.94 5.80 5.84 5.95 5.53%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 325.51 314.54 290.26 277.00 271.61 265.35 265.07 14.68%
EPS 29.70 42.85 30.67 -4.29 16.58 21.29 37.52 -14.44%
DPS 15.91 9.94 9.94 11.93 11.94 11.96 11.96 20.97%
NAPS 6.4122 6.3328 6.1141 5.9054 5.7673 5.8084 5.9214 5.45%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.97 5.14 4.73 4.79 4.80 5.22 5.33 -
P/RPS 1.52 1.62 1.62 1.72 1.76 1.96 2.00 -16.73%
P/EPS 16.63 11.93 15.33 -111.01 28.78 24.38 14.14 11.43%
EY 6.01 8.39 6.52 -0.90 3.47 4.10 7.07 -10.27%
DY 3.22 1.95 2.11 2.51 2.50 2.30 2.25 27.02%
P/NAPS 0.77 0.81 0.77 0.81 0.83 0.89 0.90 -9.88%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 30/05/17 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 -
Price 5.01 5.02 5.04 4.72 4.90 4.98 5.43 -
P/RPS 1.53 1.59 1.73 1.69 1.79 1.87 2.04 -17.46%
P/EPS 16.77 11.65 16.34 -109.38 29.38 23.26 14.40 10.70%
EY 5.96 8.59 6.12 -0.91 3.40 4.30 6.94 -9.65%
DY 3.19 1.99 1.98 2.54 2.45 2.41 2.21 27.75%
P/NAPS 0.78 0.79 0.82 0.79 0.84 0.85 0.91 -9.77%

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