[KSENG] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.03%
YoY- 7.4%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 913,396 1,112,124 912,474 1,033,078 1,271,009 990,226 915,029 -0.02%
PBT 276,624 143,709 182,380 96,022 100,172 425,348 133,894 12.84%
Tax -22,309 -34,398 -34,728 -14,156 -24,388 -19,990 -26,840 -3.03%
NP 254,314 109,310 147,652 81,866 75,784 405,357 107,054 15.50%
-
NP to SH 251,370 109,117 148,148 79,568 74,086 401,454 100,901 16.42%
-
Tax Rate 8.06% 23.94% 19.04% 14.74% 24.35% 4.70% 20.05% -
Total Cost 659,081 1,002,813 764,822 951,212 1,195,225 584,869 807,974 -3.33%
-
Net Worth 2,142,772 1,977,399 1,916,079 1,807,927 1,764,539 1,740,562 1,173,456 10.55%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 28,810 50,425 52,824 48,019 48,014 31,922 31,930 -1.69%
Div Payout % 11.46% 46.21% 35.66% 60.35% 64.81% 7.95% 31.65% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,142,772 1,977,399 1,916,079 1,807,927 1,764,539 1,740,562 1,173,456 10.55%
NOSH 360,129 361,477 360,165 360,144 360,110 239,417 239,481 7.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 27.84% 9.83% 16.18% 7.92% 5.96% 40.94% 11.70% -
ROE 11.73% 5.52% 7.73% 4.40% 4.20% 23.06% 8.60% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 253.63 308.77 253.35 286.85 352.95 413.60 382.09 -6.59%
EPS 69.80 30.29 41.13 22.09 20.57 167.68 42.13 8.77%
DPS 8.00 14.00 14.67 13.33 13.33 13.33 13.33 -8.15%
NAPS 5.95 5.49 5.32 5.02 4.90 7.27 4.90 3.28%
Adjusted Per Share Value based on latest NOSH - 360,453
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 252.68 307.66 252.43 285.79 351.62 273.94 253.14 -0.03%
EPS 69.54 30.19 40.98 22.01 20.50 111.06 27.91 16.42%
DPS 7.97 13.95 14.61 13.28 13.28 8.83 8.83 -1.69%
NAPS 5.9278 5.4703 5.3007 5.0015 4.8815 4.8151 3.2463 10.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.00 6.20 5.74 3.88 3.74 3.77 2.54 -
P/RPS 1.97 2.01 2.27 1.35 1.06 0.91 0.66 19.98%
P/EPS 7.16 20.47 13.95 17.56 18.18 2.25 6.03 2.90%
EY 13.96 4.89 7.17 5.69 5.50 44.48 16.59 -2.83%
DY 1.60 2.26 2.56 3.44 3.57 3.54 5.25 -17.95%
P/NAPS 0.84 1.13 1.08 0.77 0.76 0.52 0.52 8.31%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 27/11/13 28/11/12 29/11/11 29/11/10 19/11/09 -
Price 5.13 5.93 7.48 3.89 3.74 4.00 2.65 -
P/RPS 2.02 1.92 2.95 1.36 1.06 0.97 0.69 19.59%
P/EPS 7.35 19.57 18.18 17.61 18.18 2.39 6.29 2.62%
EY 13.61 5.11 5.50 5.68 5.50 41.92 15.90 -2.55%
DY 1.56 2.36 1.96 3.43 3.57 3.33 5.03 -17.71%
P/NAPS 0.86 1.08 1.41 0.77 0.76 0.55 0.54 8.06%

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