[KSENG] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 934.6%
YoY- 15.45%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 535,617 457,738 532,445 617,715 473,709 450,881 736,324 -5.16%
PBT 48,708 88,014 54,583 41,523 39,124 62,772 81,686 -8.25%
Tax -13,572 -18,110 -12,530 -9,856 -10,050 -12,512 -21,849 -7.62%
NP 35,136 69,904 42,053 31,667 29,074 50,260 59,837 -8.48%
-
NP to SH 34,922 68,552 40,608 30,676 26,571 49,436 55,965 -7.55%
-
Tax Rate 27.86% 20.58% 22.96% 23.74% 25.69% 19.93% 26.75% -
Total Cost 500,481 387,834 490,392 586,048 444,635 400,621 676,487 -4.89%
-
Net Worth 1,954,911 1,891,213 1,815,564 1,811,036 1,651,710 1,156,299 1,111,157 9.86%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 23,401 21,613 21,613 21,602 14,362 14,363 19,157 3.38%
Div Payout % 67.01% 31.53% 53.23% 70.42% 54.05% 29.06% 34.23% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,954,911 1,891,213 1,815,564 1,811,036 1,651,710 1,156,299 1,111,157 9.86%
NOSH 360,020 360,231 361,477 360,046 239,378 239,399 239,473 7.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.56% 15.27% 7.90% 5.13% 6.14% 11.15% 8.13% -
ROE 1.79% 3.62% 2.24% 1.69% 1.61% 4.28% 5.04% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 148.77 127.07 147.81 171.57 197.89 188.34 307.48 -11.39%
EPS 9.70 19.03 11.27 8.52 11.10 20.65 23.37 -13.62%
DPS 6.50 6.00 6.00 6.00 6.00 6.00 8.00 -3.39%
NAPS 5.43 5.25 5.04 5.03 6.90 4.83 4.64 2.65%
Adjusted Per Share Value based on latest NOSH - 360,351
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 149.03 127.36 148.14 171.87 131.80 125.45 204.87 -5.16%
EPS 9.72 19.07 11.30 8.54 7.39 13.75 15.57 -7.54%
DPS 6.51 6.01 6.01 6.01 4.00 4.00 5.33 3.38%
NAPS 5.4392 5.262 5.0515 5.0389 4.5956 3.2172 3.0916 9.86%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.79 5.01 3.90 4.24 3.35 2.41 2.89 -
P/RPS 4.56 3.94 2.64 2.47 1.69 1.28 0.94 30.09%
P/EPS 70.00 26.33 34.60 49.77 30.18 11.67 12.37 33.47%
EY 1.43 3.80 2.89 2.01 3.31 8.57 8.09 -25.07%
DY 0.96 1.20 1.54 1.42 1.79 2.49 2.77 -16.18%
P/NAPS 1.25 0.95 0.77 0.84 0.49 0.50 0.62 12.39%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 29/08/13 27/08/12 24/08/11 24/08/10 27/08/09 12/09/08 -
Price 6.47 5.47 4.08 3.86 3.83 2.53 2.57 -
P/RPS 4.35 4.30 2.76 2.25 1.94 1.34 0.84 31.51%
P/EPS 66.70 28.74 36.19 45.31 34.50 12.25 11.00 35.01%
EY 1.50 3.48 2.76 2.21 2.90 8.16 9.09 -25.92%
DY 1.00 1.10 1.47 1.55 1.57 2.37 3.11 -17.22%
P/NAPS 1.19 1.04 0.81 0.77 0.56 0.52 0.55 13.72%

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