[KSENG] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 15.07%
YoY- -73.13%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,032,342 972,967 1,041,378 1,250,275 1,028,419 937,961 1,266,724 -3.35%
PBT 166,447 174,814 121,309 112,470 341,362 119,513 91,092 10.56%
Tax -36,602 -32,019 -22,367 -25,739 -19,433 -21,610 -30,354 3.16%
NP 129,845 142,795 98,942 86,731 321,929 97,903 60,738 13.49%
-
NP to SH 131,368 145,224 97,371 85,896 319,723 99,209 55,602 15.39%
-
Tax Rate 21.99% 18.32% 18.44% 22.89% 5.69% 18.08% 33.32% -
Total Cost 902,497 830,172 942,436 1,163,544 706,490 840,058 1,205,986 -4.71%
-
Net Worth 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 1,436,989 1,143,898 10.49%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 37,784 39,622 36,032 36,028 23,931 23,943 29,938 3.95%
Div Payout % 28.76% 27.28% 37.00% 41.94% 7.49% 24.13% 53.84% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 1,436,989 1,143,898 10.49%
NOSH 360,226 360,198 360,079 359,822 361,585 239,498 239,309 7.05%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 12.58% 14.68% 9.50% 6.94% 31.30% 10.44% 4.79% -
ROE 6.31% 7.32% 5.17% 4.70% 17.61% 6.90% 4.86% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 286.58 270.12 289.21 347.47 284.42 391.64 529.33 -9.71%
EPS 36.47 40.32 27.04 23.87 88.42 41.42 23.23 7.80%
DPS 10.50 11.00 10.00 10.00 6.62 10.00 12.50 -2.86%
NAPS 5.78 5.51 5.23 5.08 5.02 6.00 4.78 3.21%
Adjusted Per Share Value based on latest NOSH - 359,822
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 285.59 269.16 288.09 345.88 284.50 259.48 350.43 -3.35%
EPS 36.34 40.18 26.94 23.76 88.45 27.45 15.38 15.40%
DPS 10.45 10.96 9.97 9.97 6.62 6.62 8.28 3.95%
NAPS 5.76 5.4905 5.2098 5.0568 5.0215 3.9753 3.1645 10.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.42 6.97 5.21 4.08 4.15 3.80 1.93 -
P/RPS 1.89 2.58 1.80 1.17 1.46 0.97 0.36 31.81%
P/EPS 14.86 17.29 19.27 17.09 4.69 9.17 8.31 10.16%
EY 6.73 5.78 5.19 5.85 21.31 10.90 12.04 -9.23%
DY 1.94 1.58 1.92 2.45 1.59 2.63 6.48 -18.20%
P/NAPS 0.94 1.26 1.00 0.80 0.83 0.63 0.40 15.29%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 29/05/13 25/05/12 24/05/11 27/05/10 21/05/09 -
Price 5.24 7.01 5.09 3.82 4.43 3.26 2.25 -
P/RPS 1.83 2.60 1.76 1.10 1.56 0.83 0.43 27.28%
P/EPS 14.37 17.39 18.82 16.00 5.01 7.87 9.68 6.80%
EY 6.96 5.75 5.31 6.25 19.96 12.71 10.33 -6.36%
DY 2.00 1.57 1.96 2.62 1.49 3.07 5.56 -15.66%
P/NAPS 0.91 1.27 0.97 0.75 0.88 0.54 0.47 11.63%

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