[KSSC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[KSSC] K. SENG SENG CORPORATION BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.22%
YoY- 532.39%
Quarter Report
Latest QR
Upcoming QR
KSSC's Result
KSSC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 107,280 102,683 92,893 92,834 89,724 90,694 88,514 13.66%
PBT 7,143 15,556 13,979 14,061 13,890 3,115 3,550 59.31%
Tax -1,676 -1,115 -719 -778 -734 -813 -950 45.95%
NP 5,467 14,441 13,260 13,283 13,156 2,302 2,600 64.05%
-
NP to SH 4,879 14,226 13,192 13,198 13,039 2,183 2,480 56.94%
-
Tax Rate 23.46% 7.17% 5.14% 5.53% 5.28% 26.10% 26.76% -
Total Cost 101,813 88,242 79,633 79,551 76,568 88,392 85,914 11.97%
-
Net Worth 72,959 71,040 72,959 72,959 72,000 60,479 60,479 13.30%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,775 3,775 3,775 3,775 956 956 956 149.61%
Div Payout % 77.38% 26.54% 28.62% 28.61% 7.34% 43.81% 38.57% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 72,959 71,040 72,959 72,959 72,000 60,479 60,479 13.30%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.10% 14.06% 14.27% 14.31% 14.66% 2.54% 2.94% -
ROE 6.69% 20.03% 18.08% 18.09% 18.11% 3.61% 4.10% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 111.75 106.96 96.76 96.70 93.46 94.47 92.20 13.66%
EPS 5.08 14.82 13.74 13.75 13.58 2.27 2.58 57.03%
DPS 3.95 3.95 3.95 3.95 1.00 1.00 1.00 149.67%
NAPS 0.76 0.74 0.76 0.76 0.75 0.63 0.63 13.30%
Adjusted Per Share Value based on latest NOSH - 96,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 57.90 55.42 50.14 50.10 48.43 48.95 47.77 13.66%
EPS 2.63 7.68 7.12 7.12 7.04 1.18 1.34 56.69%
DPS 2.04 2.04 2.04 2.04 0.52 0.52 0.52 148.53%
NAPS 0.3938 0.3834 0.3938 0.3938 0.3886 0.3264 0.3264 13.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.755 0.605 0.54 0.39 0.36 0.315 0.345 -
P/RPS 0.68 0.57 0.56 0.40 0.39 0.33 0.37 49.98%
P/EPS 14.86 4.08 3.93 2.84 2.65 13.85 13.35 7.39%
EY 6.73 24.49 25.45 35.25 37.73 7.22 7.49 -6.87%
DY 5.23 6.53 7.31 10.13 2.78 3.17 2.90 48.10%
P/NAPS 0.99 0.82 0.71 0.51 0.48 0.50 0.55 47.91%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 25/08/14 20/05/14 19/02/14 19/11/13 20/08/13 23/05/13 -
Price 0.65 0.61 0.685 0.39 0.30 0.315 0.36 -
P/RPS 0.58 0.57 0.71 0.40 0.32 0.33 0.39 30.25%
P/EPS 12.79 4.12 4.98 2.84 2.21 13.85 13.94 -5.57%
EY 7.82 24.29 20.06 35.25 45.27 7.22 7.18 5.85%
DY 6.08 6.48 5.77 10.13 3.33 3.17 2.78 68.40%
P/NAPS 0.86 0.82 0.90 0.51 0.40 0.50 0.57 31.51%

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