[KSENG] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -42.58%
YoY- 4.73%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 967,277 1,189,654 1,049,227 958,159 1,086,486 930,345 1,055,898 -1.44%
PBT 73,397 2,273 137,302 157,199 166,446 181,017 103,625 -5.58%
Tax -30,180 -1,137 -22,617 -19,217 -38,091 -33,771 -18,074 8.91%
NP 43,217 1,136 114,685 137,982 128,355 147,246 85,551 -10.75%
-
NP to SH 40,361 971 110,875 135,619 129,493 148,817 84,434 -11.57%
-
Tax Rate 41.12% 50.02% 16.47% 12.22% 22.88% 18.66% 17.44% -
Total Cost 924,060 1,188,518 934,542 820,177 958,131 783,099 970,347 -0.81%
-
Net Worth 2,249,305 2,378,877 2,210,088 2,140,446 2,035,153 1,998,742 1,845,137 3.35%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 14,372 35,935 35,940 43,217 37,784 39,622 36,032 -14.19%
Div Payout % 35.61% 3,700.90% 32.42% 31.87% 29.18% 26.63% 42.67% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,249,305 2,378,877 2,210,088 2,140,446 2,035,153 1,998,742 1,845,137 3.35%
NOSH 361,477 361,477 359,364 361,477 360,204 360,133 360,378 0.05%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.47% 0.10% 10.93% 14.40% 11.81% 15.83% 8.10% -
ROE 1.79% 0.04% 5.02% 6.34% 6.36% 7.45% 4.58% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 269.20 331.06 291.97 266.35 301.63 258.33 293.00 -1.40%
EPS 11.23 0.27 30.85 37.70 35.95 41.32 23.43 -11.53%
DPS 4.00 10.00 10.00 12.00 10.50 11.00 10.00 -14.15%
NAPS 6.26 6.62 6.15 5.95 5.65 5.55 5.12 3.40%
Adjusted Per Share Value based on latest NOSH - 361,477
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 267.59 329.11 290.26 265.07 300.57 257.37 292.11 -1.44%
EPS 11.17 0.27 30.67 37.52 35.82 41.17 23.36 -11.56%
DPS 3.98 9.94 9.94 11.96 10.45 10.96 9.97 -14.18%
NAPS 6.2225 6.581 6.1141 5.9214 5.6301 5.5294 5.1044 3.35%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.08 4.60 4.73 5.33 5.26 6.88 4.56 -
P/RPS 1.52 1.39 1.62 2.00 1.74 2.66 1.56 -0.43%
P/EPS 36.32 1,702.36 15.33 14.14 14.63 16.65 19.46 10.95%
EY 2.75 0.06 6.52 7.07 6.83 6.01 5.14 -9.89%
DY 0.98 2.17 2.11 2.25 2.00 1.60 2.19 -12.53%
P/NAPS 0.65 0.69 0.77 0.90 0.93 1.24 0.89 -5.10%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 25/02/13 -
Price 4.68 4.53 5.04 5.43 5.32 6.49 4.18 -
P/RPS 1.74 1.37 1.73 2.04 1.76 2.51 1.43 3.32%
P/EPS 41.66 1,676.46 16.34 14.40 14.80 15.71 17.84 15.17%
EY 2.40 0.06 6.12 6.94 6.76 6.37 5.61 -13.19%
DY 0.85 2.21 1.98 2.21 1.97 1.69 2.39 -15.82%
P/NAPS 0.75 0.68 0.82 0.91 0.94 1.17 0.82 -1.47%

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