[KSENG] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 34.34%
YoY- -77.49%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,086,486 930,344 1,055,898 1,254,961 1,018,862 913,156 1,380,692 -3.91%
PBT 166,446 181,017 98,794 95,751 356,405 123,467 102,028 8.49%
Tax -38,091 -33,771 -16,794 -20,839 -22,749 -24,512 -33,348 2.24%
NP 128,355 147,246 82,000 74,912 333,656 98,955 68,680 10.97%
-
NP to SH 129,493 148,817 82,658 74,648 331,646 100,610 61,888 13.08%
-
Tax Rate 22.88% 18.66% 17.00% 21.76% 6.38% 19.85% 32.69% -
Total Cost 958,131 783,098 973,898 1,180,049 685,206 814,201 1,312,012 -5.10%
-
Net Worth 2,035,147 1,999,356 1,840,690 1,771,674 1,824,404 1,192,379 1,118,332 10.48%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 37,821 39,626 36,021 36,009 23,942 23,943 29,933 3.97%
Div Payout % 29.21% 26.63% 43.58% 48.24% 7.22% 23.80% 48.37% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 2,035,147 1,999,356 1,840,690 1,771,674 1,824,404 1,192,379 1,118,332 10.48%
NOSH 360,203 360,244 360,213 360,096 239,423 239,433 239,471 7.03%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 11.81% 15.83% 7.77% 5.97% 32.75% 10.84% 4.97% -
ROE 6.36% 7.44% 4.49% 4.21% 18.18% 8.44% 5.53% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 301.63 258.25 293.13 348.51 425.55 381.38 576.56 -10.23%
EPS 35.95 41.31 22.95 20.73 92.25 42.02 25.84 5.65%
DPS 10.50 11.00 10.00 10.00 10.00 10.00 12.50 -2.86%
NAPS 5.65 5.55 5.11 4.92 7.62 4.98 4.67 3.22%
Adjusted Per Share Value based on latest NOSH - 360,056
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 302.30 258.85 293.79 349.17 283.48 254.07 384.15 -3.91%
EPS 36.03 41.41 23.00 20.77 92.27 27.99 17.22 13.08%
DPS 10.52 11.03 10.02 10.02 6.66 6.66 8.33 3.96%
NAPS 5.6624 5.5629 5.1214 4.9294 5.0761 3.3176 3.1116 10.48%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 5.26 6.88 4.56 3.95 4.50 2.60 1.93 -
P/RPS 1.74 2.66 1.56 1.13 1.06 0.68 0.33 31.91%
P/EPS 14.61 16.65 19.87 19.05 3.25 6.19 7.47 11.82%
EY 6.85 6.00 5.03 5.25 30.78 16.16 13.39 -10.56%
DY 2.00 1.60 2.19 2.53 2.22 3.85 6.48 -17.78%
P/NAPS 0.93 1.24 0.89 0.80 0.59 0.52 0.41 14.61%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 27/02/14 25/02/13 27/02/12 24/02/11 25/02/10 25/02/09 -
Price 5.32 6.49 4.18 4.16 4.35 2.73 2.00 -
P/RPS 1.76 2.51 1.43 1.19 1.02 0.72 0.35 30.87%
P/EPS 14.77 15.71 18.22 20.07 3.14 6.50 7.74 11.36%
EY 6.77 6.37 5.49 4.98 31.84 15.39 12.92 -10.20%
DY 1.97 1.69 2.39 2.40 2.30 3.66 6.25 -17.49%
P/NAPS 0.94 1.17 0.82 0.85 0.57 0.55 0.43 13.91%

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