[KSENG] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 740.99%
YoY- -80.16%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 967,918 929,140 1,166,376 970,921 913,396 1,112,124 912,474 0.98%
PBT 131,325 66,802 6,460 68,805 276,624 143,709 182,380 -5.32%
Tax -40,525 -40,738 -4,573 -14,270 -22,309 -34,398 -34,728 2.60%
NP 90,800 26,064 1,886 54,534 254,314 109,310 147,652 -7.78%
-
NP to SH 85,996 22,262 2,982 49,869 251,370 109,117 148,148 -8.66%
-
Tax Rate 30.86% 60.98% 70.79% 20.74% 8.06% 23.94% 19.04% -
Total Cost 877,118 903,076 1,164,489 916,386 659,081 1,002,813 764,822 2.30%
-
Net Worth 2,209,781 2,242,119 2,332,207 2,134,651 2,142,772 1,977,399 1,916,079 2.40%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 19,163 19,163 47,913 28,749 28,810 50,425 52,824 -15.54%
Div Payout % 22.28% 86.08% 1,606.41% 57.65% 11.46% 46.21% 35.66% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,209,781 2,242,119 2,332,207 2,134,651 2,142,772 1,977,399 1,916,079 2.40%
NOSH 361,477 361,477 361,477 361,477 360,129 361,477 360,165 0.06%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.38% 2.81% 0.16% 5.62% 27.84% 9.83% 16.18% -
ROE 3.89% 0.99% 0.13% 2.34% 11.73% 5.52% 7.73% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 269.38 258.59 324.58 270.17 253.63 308.77 253.35 1.02%
EPS 23.93 6.20 0.83 13.88 69.80 30.29 41.13 -8.62%
DPS 5.33 5.33 13.33 8.00 8.00 14.00 14.67 -15.52%
NAPS 6.15 6.24 6.49 5.94 5.95 5.49 5.32 2.44%
Adjusted Per Share Value based on latest NOSH - 361,477
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 267.77 257.04 322.67 268.60 252.68 307.66 252.43 0.98%
EPS 23.79 6.16 0.83 13.80 69.54 30.19 40.98 -8.66%
DPS 5.30 5.30 13.26 7.95 7.97 13.95 14.61 -15.54%
NAPS 6.1132 6.2027 6.4519 5.9054 5.9278 5.4703 5.3007 2.40%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 4.59 4.16 4.90 4.79 5.00 6.20 5.74 -
P/RPS 1.70 1.61 1.51 1.77 1.97 2.01 2.27 -4.70%
P/EPS 19.18 67.14 590.36 34.52 7.16 20.47 13.95 5.44%
EY 5.21 1.49 0.17 2.90 13.96 4.89 7.17 -5.18%
DY 1.16 1.28 2.72 1.67 1.60 2.26 2.56 -12.35%
P/NAPS 0.75 0.67 0.76 0.81 0.84 1.13 1.08 -5.89%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 29/11/18 29/11/17 29/11/16 27/11/15 27/11/14 27/11/13 -
Price 4.60 4.05 4.60 4.72 5.13 5.93 7.48 -
P/RPS 1.71 1.57 1.42 1.75 2.02 1.92 2.95 -8.68%
P/EPS 19.22 65.37 554.21 34.01 7.35 19.57 18.18 0.93%
EY 5.20 1.53 0.18 2.94 13.61 5.11 5.50 -0.93%
DY 1.16 1.32 2.90 1.69 1.56 2.36 1.96 -8.36%
P/NAPS 0.75 0.65 0.71 0.79 0.86 1.08 1.41 -9.98%

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