[KSENG] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 42.86%
YoY- 32.38%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 885,042 1,071,234 915,476 1,064,890 1,235,430 947,418 901,762 -0.31%
PBT 165,440 97,416 176,028 109,166 83,046 78,248 125,544 4.70%
Tax -20,438 -27,144 -36,220 -25,060 -19,712 -20,100 -25,024 -3.31%
NP 145,002 70,272 139,808 84,106 63,334 58,148 100,520 6.29%
-
NP to SH 143,582 69,844 137,104 81,216 61,352 53,142 98,872 6.41%
-
Tax Rate 12.35% 27.86% 20.58% 22.96% 23.74% 25.69% 19.93% -
Total Cost 740,040 1,000,962 775,668 980,784 1,172,096 889,270 801,242 -1.31%
-
Net Worth 2,100,057 1,954,911 1,891,213 1,815,564 1,811,036 1,651,710 1,156,299 10.45%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 43,225 46,802 43,227 43,227 43,205 28,725 28,727 7.04%
Div Payout % 30.11% 67.01% 31.53% 53.23% 70.42% 54.05% 29.06% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,100,057 1,954,911 1,891,213 1,815,564 1,811,036 1,651,710 1,156,299 10.45%
NOSH 360,215 360,020 360,231 361,477 360,046 239,378 239,399 7.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 16.38% 6.56% 15.27% 7.90% 5.13% 6.14% 11.15% -
ROE 6.84% 3.57% 7.25% 4.47% 3.39% 3.22% 8.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 245.70 297.55 254.14 295.61 343.13 395.78 376.68 -6.87%
EPS 39.86 19.40 38.06 22.54 17.04 22.20 41.30 -0.58%
DPS 12.00 13.00 12.00 12.00 12.00 12.00 12.00 0.00%
NAPS 5.83 5.43 5.25 5.04 5.03 6.90 4.83 3.18%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 244.84 296.35 253.26 294.59 341.77 262.10 249.47 -0.31%
EPS 39.72 19.32 37.93 22.47 16.97 14.70 27.35 6.41%
DPS 11.96 12.95 11.96 11.96 11.95 7.95 7.95 7.04%
NAPS 5.8097 5.4081 5.2319 5.0226 5.0101 4.5693 3.1988 10.45%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.27 6.79 5.01 3.90 4.24 3.35 2.41 -
P/RPS 2.14 2.28 1.97 1.32 1.24 0.85 0.64 22.27%
P/EPS 13.22 35.00 13.16 17.30 24.88 15.09 5.84 14.58%
EY 7.56 2.86 7.60 5.78 4.02 6.63 17.14 -12.74%
DY 2.28 1.91 2.40 3.08 2.83 3.58 4.98 -12.20%
P/NAPS 0.90 1.25 0.95 0.77 0.84 0.49 0.50 10.28%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 29/08/13 27/08/12 24/08/11 24/08/10 27/08/09 -
Price 4.50 6.47 5.47 4.08 3.86 3.83 2.53 -
P/RPS 1.83 2.17 2.15 1.38 1.12 0.97 0.67 18.22%
P/EPS 11.29 33.35 14.37 18.10 22.65 17.25 6.13 10.70%
EY 8.86 3.00 6.96 5.53 4.41 5.80 16.32 -9.67%
DY 2.67 2.01 2.19 2.94 3.11 3.13 4.74 -9.11%
P/NAPS 0.77 1.19 1.04 0.81 0.77 0.56 0.52 6.75%

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