[KSENG] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 7.21%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 958,159 1,086,486 930,345 1,055,898 1,254,961 1,018,862 913,156 0.80%
PBT 157,199 166,446 181,017 103,625 95,751 356,405 123,467 4.10%
Tax -19,217 -38,091 -33,771 -18,074 -20,839 -22,749 -24,512 -3.97%
NP 137,982 128,355 147,246 85,551 74,912 333,656 98,955 5.69%
-
NP to SH 135,619 129,493 148,817 84,434 74,648 330,601 100,610 5.10%
-
Tax Rate 12.22% 22.88% 18.66% 17.44% 21.76% 6.38% 19.85% -
Total Cost 820,177 958,131 783,099 970,347 1,180,049 685,206 814,201 0.12%
-
Net Worth 2,140,446 2,035,153 1,998,742 1,845,137 1,771,478 1,676,382 1,192,808 10.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 43,217 37,784 39,622 36,032 36,028 23,931 23,943 10.33%
Div Payout % 31.87% 29.18% 26.63% 42.67% 48.26% 7.24% 23.80% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,140,446 2,035,153 1,998,742 1,845,137 1,771,478 1,676,382 1,192,808 10.23%
NOSH 361,477 360,204 360,133 360,378 360,056 239,483 239,519 7.09%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.40% 11.81% 15.83% 8.10% 5.97% 32.75% 10.84% -
ROE 6.34% 6.36% 7.45% 4.58% 4.21% 19.72% 8.43% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 266.35 301.63 258.33 293.00 348.55 425.44 381.24 -5.79%
EPS 37.70 35.95 41.32 23.43 20.73 138.05 42.00 -1.78%
DPS 12.00 10.50 11.00 10.00 10.00 10.00 10.00 3.08%
NAPS 5.95 5.65 5.55 5.12 4.92 7.00 4.98 3.00%
Adjusted Per Share Value based on latest NOSH - 360,378
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 265.07 300.57 257.37 292.11 347.18 281.86 252.62 0.80%
EPS 37.52 35.82 41.17 23.36 20.65 91.46 27.83 5.10%
DPS 11.96 10.45 10.96 9.97 9.97 6.62 6.62 10.35%
NAPS 5.9214 5.6301 5.5294 5.1044 4.9007 4.6376 3.2998 10.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.33 5.26 6.88 4.56 3.95 4.50 2.60 -
P/RPS 2.00 1.74 2.66 1.56 1.13 1.06 0.68 19.68%
P/EPS 14.14 14.63 16.65 19.46 19.05 3.26 6.19 14.75%
EY 7.07 6.83 6.01 5.14 5.25 30.68 16.16 -12.86%
DY 2.25 2.00 1.60 2.19 2.53 2.22 3.85 -8.55%
P/NAPS 0.90 0.93 1.24 0.89 0.80 0.64 0.52 9.56%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 25/02/13 27/02/12 24/02/11 25/02/10 -
Price 5.43 5.32 6.49 4.18 4.16 4.35 2.73 -
P/RPS 2.04 1.76 2.51 1.43 1.19 1.02 0.72 18.94%
P/EPS 14.40 14.80 15.71 17.84 20.07 3.15 6.50 14.16%
EY 6.94 6.76 6.37 5.61 4.98 31.74 15.39 -12.42%
DY 2.21 1.97 1.69 2.39 2.40 2.30 3.66 -8.06%
P/NAPS 0.91 0.94 1.17 0.82 0.85 0.62 0.55 8.75%

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