[KSENG] YoY TTM 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- 5.02%
YoY- 337.78%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,008,224 981,191 1,169,691 1,162,868 935,984 1,095,249 1,392,804 -5.24%
PBT 141,711 132,225 108,811 358,804 99,819 83,114 149,180 -0.85%
Tax -29,233 -22,374 -23,513 -22,528 -22,050 -23,831 -40,798 -5.40%
NP 112,478 109,851 85,298 336,276 77,769 59,283 108,382 0.61%
-
NP to SH 115,187 110,602 84,580 335,778 76,700 55,359 103,656 1.77%
-
Tax Rate 20.63% 16.92% 21.61% 6.28% 22.09% 28.67% 27.35% -
Total Cost 895,746 871,340 1,084,393 826,592 858,215 1,035,966 1,284,422 -5.82%
-
Net Worth 1,952,909 1,891,736 1,815,564 1,812,566 1,435,488 1,156,494 1,111,115 9.85%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 41,380 36,037 36,021 31,197 23,931 25,147 28,738 6.26%
Div Payout % 35.92% 32.58% 42.59% 9.29% 31.20% 45.43% 27.73% -
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 1,952,909 1,891,736 1,815,564 1,812,566 1,435,488 1,156,494 1,111,115 9.85%
NOSH 359,651 360,330 361,477 360,351 239,248 239,439 239,464 7.01%
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 11.16% 11.20% 7.29% 28.92% 8.31% 5.41% 7.78% -
ROE 5.90% 5.85% 4.66% 18.53% 5.34% 4.79% 9.33% -
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 280.33 272.30 324.71 322.70 391.22 457.42 581.63 -11.44%
EPS 32.03 30.69 23.48 93.18 32.06 23.12 43.29 -4.89%
DPS 11.50 10.00 10.00 8.66 10.00 10.50 12.00 -0.70%
NAPS 5.43 5.25 5.04 5.03 6.00 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 278.92 271.44 323.59 321.70 258.93 302.99 385.31 -5.24%
EPS 31.87 30.60 23.40 92.89 21.22 15.31 28.68 1.77%
DPS 11.45 9.97 9.97 8.63 6.62 6.96 7.95 6.26%
NAPS 5.4026 5.2334 5.0226 5.0143 3.9712 3.1994 3.0738 9.85%
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 2.42 1.84 1.20 1.31 0.86 0.53 0.50 30.04%
P/EPS 21.20 16.32 16.61 4.55 10.45 10.42 6.68 21.21%
EY 4.72 6.13 6.02 21.98 9.57 9.59 14.98 -17.50%
DY 1.69 2.00 2.56 2.04 2.99 4.36 4.15 -13.90%
P/NAPS 1.25 0.95 0.77 0.84 0.56 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 2.31 2.01 1.26 1.20 0.98 0.55 0.44 31.81%
P/EPS 20.20 17.82 17.38 4.14 11.95 10.94 5.94 22.61%
EY 4.95 5.61 5.75 24.14 8.37 9.14 16.84 -18.45%
DY 1.78 1.83 2.45 2.24 2.61 4.15 4.67 -14.84%
P/NAPS 1.19 1.04 0.81 0.77 0.64 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