[KSENG] YoY TTM 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- 22.84%
YoY- 72.51%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,001,303 937,440 1,080,082 965,445 1,076,513 1,229,449 969,554 0.53%
PBT 1,335 266,132 152,014 168,393 92,639 112,523 342,057 -60.28%
Tax -13,188 -29,024 -33,524 -33,503 -13,165 -26,020 -19,375 -6.20%
NP -11,853 237,108 118,490 134,890 79,474 86,503 322,682 -
-
NP to SH -15,507 236,183 119,544 135,869 78,759 86,147 324,980 -
-
Tax Rate 987.87% 10.91% 22.05% 19.90% 14.21% 23.12% 5.66% -
Total Cost 1,013,156 700,332 961,592 830,555 997,039 1,142,946 646,872 7.75%
-
Net Worth 2,134,651 2,142,458 1,977,399 1,915,515 1,809,477 1,764,921 1,675,946 4.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 43,128 43,217 37,784 39,622 36,032 36,028 23,931 10.30%
Div Payout % 0.00% 18.30% 31.61% 29.16% 45.75% 41.82% 7.36% -
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 1,675,946 4.11%
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 -1.18% 25.29% 10.97% 13.97% 7.38% 7.04% 33.28% -
ROE -0.73% 11.02% 6.05% 7.09% 4.35% 4.88% 19.39% -
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 278.63 260.34 299.87 268.14 298.66 341.34 404.96 -6.03%
EPS -4.32 65.59 33.19 37.74 21.85 23.92 135.74 -
DPS 12.00 12.00 10.50 11.00 10.00 10.00 10.00 3.08%
NAPS 5.94 5.95 5.49 5.32 5.02 4.90 7.00 -2.69%
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 278.59 260.83 300.51 268.62 299.52 342.07 269.76 0.53%
EPS -4.31 65.71 33.26 37.80 21.91 23.97 90.42 -
DPS 12.00 12.02 10.51 11.02 10.03 10.02 6.66 10.30%
NAPS 5.9393 5.961 5.5018 5.3296 5.0346 4.9106 4.663 4.11%
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 1.72 1.92 2.07 2.14 1.30 1.10 0.93 10.78%
P/EPS -111.01 7.62 18.68 15.21 17.76 15.64 2.78 -
EY -0.90 13.12 5.35 6.57 5.63 6.39 36.00 -
DY 2.51 2.40 1.69 1.92 2.58 2.67 2.65 -0.89%
P/NAPS 0.81 0.84 1.13 1.08 0.77 0.76 0.54 6.98%
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 1.69 1.97 1.98 2.79 1.30 1.10 0.99 9.31%
P/EPS -109.38 7.82 17.87 19.82 17.80 15.64 2.95 -
EY -0.91 12.79 5.60 5.04 5.62 6.39 33.93 -
DY 2.54 2.34 1.77 1.47 2.57 2.67 2.50 0.26%
P/NAPS 0.79 0.86 1.08 1.41 0.77 0.76 0.57 5.58%

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