[KSENG] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -74.34%
YoY- -73.49%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,080,082 965,445 1,076,513 1,229,449 969,554 970,531 1,415,660 -4.40%
PBT 152,014 168,393 92,639 112,523 342,057 99,188 139,660 1.42%
Tax -33,524 -33,503 -13,165 -26,020 -19,375 -20,643 -41,819 -3.61%
NP 118,490 134,890 79,474 86,503 322,682 78,545 97,841 3.24%
-
NP to SH 119,544 135,869 78,759 86,147 324,980 70,866 93,070 4.25%
-
Tax Rate 22.05% 19.90% 14.21% 23.12% 5.66% 20.81% 29.94% -
Total Cost 961,592 830,555 997,039 1,142,946 646,872 891,986 1,317,819 -5.11%
-
Net Worth 1,977,399 1,915,515 1,809,477 1,764,921 1,675,946 1,173,138 1,126,006 9.83%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 37,784 39,622 36,032 36,028 23,931 23,943 29,938 3.95%
Div Payout % 31.61% 29.16% 45.75% 41.82% 7.36% 33.79% 32.17% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,977,399 1,915,515 1,809,477 1,764,921 1,675,946 1,173,138 1,126,006 9.83%
NOSH 361,477 360,059 360,453 360,188 239,420 239,416 239,575 7.09%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.97% 13.97% 7.38% 7.04% 33.28% 8.09% 6.91% -
ROE 6.05% 7.09% 4.35% 4.88% 19.39% 6.04% 8.27% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 299.87 268.14 298.66 341.34 404.96 405.37 590.90 -10.68%
EPS 33.19 37.74 21.85 23.92 135.74 29.60 38.85 -2.58%
DPS 10.50 11.00 10.00 10.00 10.00 10.00 12.50 -2.86%
NAPS 5.49 5.32 5.02 4.90 7.00 4.90 4.70 2.62%
Adjusted Per Share Value based on latest NOSH - 360,188
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 298.80 267.08 297.81 340.12 268.22 268.49 391.63 -4.40%
EPS 33.07 37.59 21.79 23.83 89.90 19.60 25.75 4.25%
DPS 10.45 10.96 9.97 9.97 6.62 6.62 8.28 3.95%
NAPS 5.4703 5.2991 5.0058 4.8825 4.6364 3.2454 3.115 9.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 6.20 5.74 3.88 3.74 3.77 2.54 2.53 -
P/RPS 2.07 2.14 1.30 1.10 0.93 0.63 0.43 29.92%
P/EPS 18.68 15.21 17.76 15.64 2.78 8.58 6.51 19.19%
EY 5.35 6.57 5.63 6.39 36.00 11.65 15.35 -16.10%
DY 1.69 1.92 2.58 2.67 2.65 3.94 4.94 -16.36%
P/NAPS 1.13 1.08 0.77 0.76 0.54 0.52 0.54 13.08%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 28/11/12 29/11/11 29/11/10 19/11/09 24/11/08 -
Price 5.93 7.48 3.89 3.74 4.00 2.65 1.93 -
P/RPS 1.98 2.79 1.30 1.10 0.99 0.65 0.33 34.78%
P/EPS 17.87 19.82 17.80 15.64 2.95 8.95 4.97 23.76%
EY 5.60 5.04 5.62 6.39 33.93 11.17 20.13 -19.19%
DY 1.77 1.47 2.57 2.67 2.50 3.77 6.48 -19.44%
P/NAPS 1.08 1.41 0.77 0.76 0.57 0.54 0.41 17.50%

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