[KSENG] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -67.15%
YoY- 91.02%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 219,228 218,204 272,348 229,726 244,246 248,932 239,375 -1.45%
PBT -32,691 32,320 32,319 38,522 20,838 4,119 19,162 -
Tax 692 -6,910 -8,399 -10,151 -5,858 -958 -4,274 -
NP -31,999 25,410 23,920 28,371 14,980 3,161 14,888 -
-
NP to SH -33,220 25,432 23,557 27,150 14,213 2,965 13,843 -
-
Tax Rate - 21.38% 25.99% 26.35% 28.11% 23.26% 22.30% -
Total Cost 251,227 192,794 248,428 201,355 229,266 245,771 224,487 1.89%
-
Net Worth 2,099,619 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 1,662,117 3.96%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,099,619 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 1,662,117 3.96%
NOSH 359,523 360,226 360,198 360,079 359,822 361,585 239,498 6.99%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -14.60% 11.65% 8.78% 12.35% 6.13% 1.27% 6.22% -
ROE -1.58% 1.22% 1.19% 1.44% 0.78% 0.16% 0.83% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 60.98 60.57 75.61 63.80 67.88 68.84 99.95 -7.89%
EPS -9.24 7.06 6.54 7.54 3.95 0.82 5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.84 5.78 5.51 5.23 5.08 5.02 6.94 -2.83%
Adjusted Per Share Value based on latest NOSH - 360,079
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 61.00 60.71 75.78 63.92 67.96 69.26 66.60 -1.45%
EPS -9.24 7.08 6.55 7.55 3.95 0.82 3.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8418 5.7931 5.5221 5.2397 5.0858 5.0504 4.6246 3.96%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.22 5.42 6.97 5.21 4.08 4.15 3.80 -
P/RPS 8.56 8.95 9.22 8.17 6.01 6.03 3.80 14.47%
P/EPS -56.49 76.77 106.57 69.10 103.29 506.10 65.74 -
EY -1.77 1.30 0.94 1.45 0.97 0.20 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.26 1.00 0.80 0.83 0.55 8.34%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 28/05/14 29/05/13 25/05/12 24/05/11 27/05/10 -
Price 4.98 5.24 7.01 5.09 3.82 4.43 3.26 -
P/RPS 8.17 8.65 9.27 7.98 5.63 6.43 3.26 16.53%
P/EPS -53.90 74.22 107.19 67.51 96.71 540.24 56.40 -
EY -1.86 1.35 0.93 1.48 1.03 0.19 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 1.27 0.97 0.75 0.88 0.47 10.36%

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