[KSENG] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 26.64%
YoY- 44.43%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,068,333 1,176,648 981,807 993,390 1,008,224 981,191 1,169,691 -1.49%
PBT 32,412 127,084 76,829 200,458 141,711 132,225 108,811 -18.27%
Tax -8,958 -18,570 -12,692 -34,738 -29,233 -22,374 -23,513 -14.85%
NP 23,454 108,514 64,137 165,720 112,478 109,851 85,298 -19.35%
-
NP to SH 20,728 107,375 59,938 166,362 115,187 110,602 84,580 -20.88%
-
Tax Rate 27.64% 14.61% 16.52% 17.33% 20.63% 16.92% 21.61% -
Total Cost 1,044,879 1,068,134 917,670 827,670 895,746 871,340 1,084,393 -0.61%
-
Net Worth 2,296,061 2,317,871 2,084,730 2,100,023 1,952,909 1,891,736 1,815,564 3.98%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 28,747 57,498 43,170 36,019 41,380 36,037 36,021 -3.68%
Div Payout % 138.69% 53.55% 72.03% 21.65% 35.92% 32.58% 42.59% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,296,061 2,317,871 2,084,730 2,100,023 1,952,909 1,891,736 1,815,564 3.98%
NOSH 361,477 361,477 359,436 360,209 359,651 360,330 361,477 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.20% 9.22% 6.53% 16.68% 11.16% 11.20% 7.29% -
ROE 0.90% 4.63% 2.88% 7.92% 5.90% 5.85% 4.66% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 297.32 327.43 273.15 275.78 280.33 272.30 324.71 -1.45%
EPS 5.77 29.88 16.68 46.18 32.03 30.69 23.48 -20.84%
DPS 8.00 16.00 12.00 10.00 11.50 10.00 10.00 -3.64%
NAPS 6.39 6.45 5.80 5.83 5.43 5.25 5.04 4.03%
Adjusted Per Share Value based on latest NOSH - 360,209
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 297.24 327.38 273.17 276.39 280.52 273.00 325.45 -1.49%
EPS 5.77 29.88 16.68 46.29 32.05 30.77 23.53 -20.87%
DPS 8.00 16.00 12.01 10.02 11.51 10.03 10.02 -3.68%
NAPS 6.3884 6.4491 5.8004 5.8429 5.4336 5.2634 5.0515 3.98%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 4.03 4.97 4.80 5.27 6.79 5.01 3.90 -
P/RPS 1.36 1.52 1.76 1.91 2.42 1.84 1.20 2.10%
P/EPS 69.86 16.63 28.78 11.41 21.20 16.32 16.61 27.03%
EY 1.43 6.01 3.47 8.76 4.72 6.13 6.02 -21.29%
DY 1.99 3.22 2.50 1.90 1.69 2.00 2.56 -4.10%
P/NAPS 0.63 0.77 0.83 0.90 1.25 0.95 0.77 -3.28%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 30/08/17 30/08/16 24/08/15 26/08/14 29/08/13 27/08/12 -
Price 3.97 5.01 4.90 4.50 6.47 5.47 4.08 -
P/RPS 1.34 1.53 1.79 1.63 2.31 2.01 1.26 1.03%
P/EPS 68.82 16.77 29.38 9.74 20.20 17.82 17.38 25.76%
EY 1.45 5.96 3.40 10.26 4.95 5.61 5.75 -20.50%
DY 2.02 3.19 2.45 2.22 1.78 1.83 2.45 -3.16%
P/NAPS 0.62 0.78 0.84 0.77 1.19 1.04 0.81 -4.35%

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