[KSSC] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[KSSC] K. SENG SENG CORPORATION BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 8.15%
YoY- 538.76%
Quarter Report
Latest QR
Upcoming QR
KSSC's Result
KSSC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 102,176 96,963 98,575 92,834 83,325 70,516 82,950 3.53%
PBT 5,349 2,875 6,403 14,061 3,050 3,409 8,826 -8.00%
Tax -1,380 -711 -1,504 -777 -841 -538 -2,176 -7.30%
NP 3,969 2,164 4,899 13,284 2,209 2,871 6,650 -8.23%
-
NP to SH 3,739 1,876 4,401 13,184 2,064 2,758 6,650 -9.14%
-
Tax Rate 25.80% 24.73% 23.49% 5.53% 27.57% 15.78% 24.65% -
Total Cost 98,207 94,799 93,676 79,550 81,116 67,645 76,300 4.29%
-
Net Worth 75,840 72,959 72,959 72,977 60,479 60,462 49,653 7.30%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,440 - 1,920 3,792 960 1,919 2,256 -7.20%
Div Payout % 38.51% - 43.63% 28.77% 46.51% 69.60% 33.94% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 75,840 72,959 72,959 72,977 60,479 60,462 49,653 7.30%
NOSH 96,000 96,000 96,000 96,000 96,000 95,971 75,232 4.14%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.88% 2.23% 4.97% 14.31% 2.65% 4.07% 8.02% -
ROE 4.93% 2.57% 6.03% 18.07% 3.41% 4.56% 13.39% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 106.43 101.00 102.68 96.68 86.80 73.48 110.26 -0.58%
EPS 3.89 1.95 4.58 13.73 2.15 2.87 8.87 -12.82%
DPS 1.50 0.00 2.00 3.95 1.00 2.00 3.00 -10.90%
NAPS 0.79 0.76 0.76 0.76 0.63 0.63 0.66 3.03%
Adjusted Per Share Value based on latest NOSH - 96,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 55.15 52.33 53.20 50.10 44.97 38.06 44.77 3.53%
EPS 2.02 1.01 2.38 7.12 1.11 1.49 3.59 -9.13%
DPS 0.78 0.00 1.04 2.05 0.52 1.04 1.22 -7.17%
NAPS 0.4093 0.3938 0.3938 0.3939 0.3264 0.3263 0.268 7.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.385 0.39 0.505 0.39 0.33 0.45 0.00 -
P/RPS 0.36 0.39 0.49 0.40 0.38 0.61 0.00 -
P/EPS 9.88 19.96 11.02 2.84 15.35 15.66 0.00 -
EY 10.12 5.01 9.08 35.16 6.52 6.39 0.00 -
DY 3.90 0.00 3.96 10.13 3.03 4.44 0.00 -
P/NAPS 0.49 0.51 0.66 0.51 0.52 0.71 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 26/02/15 19/02/14 07/02/13 20/02/12 24/02/11 -
Price 0.42 0.38 0.58 0.39 0.32 0.40 0.55 -
P/RPS 0.39 0.38 0.56 0.40 0.37 0.54 0.50 -4.05%
P/EPS 10.78 19.45 12.65 2.84 14.88 13.92 6.22 9.58%
EY 9.27 5.14 7.90 35.16 6.72 7.18 16.07 -8.75%
DY 3.57 0.00 3.45 10.13 3.13 5.00 5.45 -6.80%
P/NAPS 0.53 0.50 0.76 0.51 0.51 0.63 0.83 -7.19%

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