[KSENG] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -43.25%
YoY- -41.41%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,049,227 1,001,303 981,807 959,183 958,159 937,440 993,390 3.69%
PBT 137,302 1,335 76,829 92,188 157,199 266,132 200,458 -22.20%
Tax -22,617 -13,188 -12,692 -11,615 -19,217 -29,024 -34,738 -24.78%
NP 114,685 -11,853 64,137 80,573 137,982 237,108 165,720 -21.67%
-
NP to SH 110,875 -15,507 59,938 76,967 135,619 236,183 166,362 -23.60%
-
Tax Rate 16.47% 987.87% 16.52% 12.60% 12.22% 10.91% 17.33% -
Total Cost 934,542 1,013,156 917,670 878,610 820,177 700,332 827,670 8.39%
-
Net Worth 2,210,088 2,134,651 2,084,730 2,099,619 2,140,446 2,142,458 2,100,023 3.44%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 35,940 43,128 43,170 43,217 43,217 43,217 36,019 -0.14%
Div Payout % 32.42% 0.00% 72.03% 56.15% 31.87% 18.30% 21.65% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,210,088 2,134,651 2,084,730 2,099,619 2,140,446 2,142,458 2,100,023 3.44%
NOSH 359,364 361,477 359,436 359,523 361,477 360,077 360,209 -0.15%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.93% -1.18% 6.53% 8.40% 14.40% 25.29% 16.68% -
ROE 5.02% -0.73% 2.88% 3.67% 6.34% 11.02% 7.92% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 291.97 278.63 273.15 266.79 266.35 260.34 275.78 3.85%
EPS 30.85 -4.32 16.68 21.41 37.70 65.59 46.18 -23.48%
DPS 10.00 12.00 12.00 12.00 12.00 12.00 10.00 0.00%
NAPS 6.15 5.94 5.80 5.84 5.95 5.95 5.83 3.60%
Adjusted Per Share Value based on latest NOSH - 359,523
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 290.26 277.00 271.61 265.35 265.07 259.34 274.81 3.69%
EPS 30.67 -4.29 16.58 21.29 37.52 65.34 46.02 -23.60%
DPS 9.94 11.93 11.94 11.96 11.96 11.96 9.96 -0.13%
NAPS 6.1141 5.9054 5.7673 5.8084 5.9214 5.927 5.8096 3.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.73 4.79 4.80 5.22 5.33 5.00 5.27 -
P/RPS 1.62 1.72 1.76 1.96 2.00 1.92 1.91 -10.35%
P/EPS 15.33 -111.01 28.78 24.38 14.14 7.62 11.41 21.65%
EY 6.52 -0.90 3.47 4.10 7.07 13.12 8.76 -17.79%
DY 2.11 2.51 2.50 2.30 2.25 2.40 1.90 7.20%
P/NAPS 0.77 0.81 0.83 0.89 0.90 0.84 0.90 -9.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 27/11/15 24/08/15 -
Price 5.04 4.72 4.90 4.98 5.43 5.13 4.50 -
P/RPS 1.73 1.69 1.79 1.87 2.04 1.97 1.63 4.03%
P/EPS 16.34 -109.38 29.38 23.26 14.40 7.82 9.74 40.96%
EY 6.12 -0.91 3.40 4.30 6.94 12.79 10.26 -29.02%
DY 1.98 2.54 2.45 2.41 2.21 2.34 2.22 -7.31%
P/NAPS 0.82 0.79 0.84 0.85 0.91 0.86 0.77 4.26%

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