[KSENG] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 75.07%
YoY- 130.37%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 929,140 1,166,376 970,921 913,396 1,112,124 912,474 1,033,078 -1.75%
PBT 66,802 6,460 68,805 276,624 143,709 182,380 96,022 -5.86%
Tax -40,738 -4,573 -14,270 -22,309 -34,398 -34,728 -14,156 19.25%
NP 26,064 1,886 54,534 254,314 109,310 147,652 81,866 -17.35%
-
NP to SH 22,262 2,982 49,869 251,370 109,117 148,148 79,568 -19.11%
-
Tax Rate 60.98% 70.79% 20.74% 8.06% 23.94% 19.04% 14.74% -
Total Cost 903,076 1,164,489 916,386 659,081 1,002,813 764,822 951,212 -0.86%
-
Net Worth 2,242,119 2,332,207 2,134,651 2,142,772 1,977,399 1,916,079 1,807,927 3.65%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 19,163 47,913 28,749 28,810 50,425 52,824 48,019 -14.18%
Div Payout % 86.08% 1,606.41% 57.65% 11.46% 46.21% 35.66% 60.35% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,242,119 2,332,207 2,134,651 2,142,772 1,977,399 1,916,079 1,807,927 3.65%
NOSH 361,477 361,477 361,477 360,129 361,477 360,165 360,144 0.06%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.81% 0.16% 5.62% 27.84% 9.83% 16.18% 7.92% -
ROE 0.99% 0.13% 2.34% 11.73% 5.52% 7.73% 4.40% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 258.59 324.58 270.17 253.63 308.77 253.35 286.85 -1.71%
EPS 6.20 0.83 13.88 69.80 30.29 41.13 22.09 -19.07%
DPS 5.33 13.33 8.00 8.00 14.00 14.67 13.33 -14.16%
NAPS 6.24 6.49 5.94 5.95 5.49 5.32 5.02 3.69%
Adjusted Per Share Value based on latest NOSH - 360,077
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 257.04 322.67 268.60 252.68 307.66 252.43 285.79 -1.75%
EPS 6.16 0.83 13.80 69.54 30.19 40.98 22.01 -19.11%
DPS 5.30 13.26 7.95 7.97 13.95 14.61 13.28 -14.18%
NAPS 6.2027 6.4519 5.9054 5.9278 5.4703 5.3007 5.0015 3.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.16 4.90 4.79 5.00 6.20 5.74 3.88 -
P/RPS 1.61 1.51 1.77 1.97 2.01 2.27 1.35 2.97%
P/EPS 67.14 590.36 34.52 7.16 20.47 13.95 17.56 25.03%
EY 1.49 0.17 2.90 13.96 4.89 7.17 5.69 -20.00%
DY 1.28 2.72 1.67 1.60 2.26 2.56 3.44 -15.18%
P/NAPS 0.67 0.76 0.81 0.84 1.13 1.08 0.77 -2.29%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 29/11/16 27/11/15 27/11/14 27/11/13 28/11/12 -
Price 4.05 4.60 4.72 5.13 5.93 7.48 3.89 -
P/RPS 1.57 1.42 1.75 2.02 1.92 2.95 1.36 2.42%
P/EPS 65.37 554.21 34.01 7.35 19.57 18.18 17.61 24.42%
EY 1.53 0.18 2.94 13.61 5.11 5.50 5.68 -19.62%
DY 1.32 2.90 1.69 1.56 2.36 1.96 3.43 -14.70%
P/NAPS 0.65 0.71 0.79 0.86 1.08 1.41 0.77 -2.78%

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