[KSENG] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.79%
YoY- 123.2%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 262,022 242,526 298,476 226,618 242,364 335,542 268,961 -0.43%
PBT 49,254 124,748 59,074 48,771 17,434 33,606 279,887 -25.12%
Tax -7,009 -6,513 -12,227 -7,936 1,913 -8,435 -4,943 5.98%
NP 42,245 118,235 46,847 40,835 19,347 25,171 274,944 -26.79%
-
NP to SH 41,292 116,737 46,916 42,559 19,068 24,889 274,520 -27.05%
-
Tax Rate 14.23% 5.22% 20.70% 16.27% -10.97% 25.10% 1.77% -
Total Cost 219,777 124,291 251,629 185,783 223,017 310,371 -5,983 -
-
Net Worth 2,134,651 2,142,458 1,977,399 1,915,515 1,809,477 1,764,921 1,740,589 3.45%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 21,562 21,604 14,407 18,002 14,418 14,407 9,576 14.47%
Div Payout % 52.22% 18.51% 30.71% 42.30% 75.61% 57.89% 3.49% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,134,651 2,142,458 1,977,399 1,915,515 1,809,477 1,764,921 1,740,589 3.45%
NOSH 361,477 360,077 361,477 360,059 360,453 360,188 239,420 7.10%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 16.12% 48.75% 15.70% 18.02% 7.98% 7.50% 102.22% -
ROE 1.93% 5.45% 2.37% 2.22% 1.05% 1.41% 15.77% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 72.91 67.35 82.87 62.94 67.24 93.16 112.34 -6.94%
EPS 11.49 32.42 13.03 11.82 5.29 6.91 114.66 -31.82%
DPS 6.00 6.00 4.00 5.00 4.00 4.00 4.00 6.98%
NAPS 5.94 5.95 5.49 5.32 5.02 4.90 7.27 -3.30%
Adjusted Per Share Value based on latest NOSH - 360,059
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 72.90 67.48 83.05 63.05 67.43 93.36 74.83 -0.43%
EPS 11.49 32.48 13.05 11.84 5.31 6.92 76.38 -27.05%
DPS 6.00 6.01 4.01 5.01 4.01 4.01 2.66 14.50%
NAPS 5.9393 5.961 5.5018 5.3296 5.0346 4.9106 4.8429 3.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.79 5.00 6.20 5.74 3.88 3.74 3.77 -
P/RPS 6.57 7.42 7.48 9.12 5.77 4.01 3.36 11.81%
P/EPS 41.69 15.42 47.60 48.56 73.35 54.12 3.29 52.62%
EY 2.40 6.48 2.10 2.06 1.36 1.85 30.41 -34.48%
DY 1.25 1.20 0.65 0.87 1.03 1.07 1.06 2.78%
P/NAPS 0.81 0.84 1.13 1.08 0.77 0.76 0.52 7.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 27/11/14 27/11/13 28/11/12 29/11/11 29/11/10 -
Price 4.72 5.13 5.93 7.48 3.89 3.74 4.00 -
P/RPS 6.47 7.62 7.16 11.88 5.79 4.01 3.56 10.45%
P/EPS 41.08 15.82 45.53 63.28 73.53 54.12 3.49 50.76%
EY 2.43 6.32 2.20 1.58 1.36 1.85 28.67 -33.69%
DY 1.27 1.17 0.67 0.67 1.03 1.07 1.00 4.06%
P/NAPS 0.79 0.86 1.08 1.41 0.77 0.76 0.55 6.21%

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