[KSENG] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 15.32%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 959,183 1,032,342 972,967 1,041,378 1,250,275 1,028,419 937,961 0.37%
PBT 92,188 166,447 174,814 121,309 112,470 341,362 119,513 -4.23%
Tax -11,615 -36,602 -32,019 -22,367 -25,739 -19,433 -21,610 -9.82%
NP 80,573 129,845 142,795 98,942 86,731 321,929 97,903 -3.19%
-
NP to SH 76,967 131,368 145,224 97,371 85,896 319,723 99,209 -4.13%
-
Tax Rate 12.60% 21.99% 18.32% 18.44% 22.89% 5.69% 18.08% -
Total Cost 878,610 902,497 830,172 942,436 1,163,544 706,490 840,058 0.74%
-
Net Worth 2,099,619 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 1,436,989 6.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 43,217 37,784 39,622 36,032 36,028 23,931 23,943 10.33%
Div Payout % 56.15% 28.76% 27.28% 37.00% 41.94% 7.49% 24.13% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,099,619 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 1,436,989 6.51%
NOSH 359,523 360,226 360,198 360,079 359,822 361,585 239,498 6.99%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.40% 12.58% 14.68% 9.50% 6.94% 31.30% 10.44% -
ROE 3.67% 6.31% 7.32% 5.17% 4.70% 17.61% 6.90% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 266.79 286.58 270.12 289.21 347.47 284.42 391.64 -6.19%
EPS 21.41 36.47 40.32 27.04 23.87 88.42 41.42 -10.40%
DPS 12.00 10.50 11.00 10.00 10.00 6.62 10.00 3.08%
NAPS 5.84 5.78 5.51 5.23 5.08 5.02 6.00 -0.44%
Adjusted Per Share Value based on latest NOSH - 360,079
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 265.35 285.59 269.16 288.09 345.88 284.50 259.48 0.37%
EPS 21.29 36.34 40.18 26.94 23.76 88.45 27.45 -4.14%
DPS 11.96 10.45 10.96 9.97 9.97 6.62 6.62 10.35%
NAPS 5.8084 5.76 5.4905 5.2098 5.0568 5.0215 3.9753 6.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.22 5.42 6.97 5.21 4.08 4.15 3.80 -
P/RPS 1.96 1.89 2.58 1.80 1.17 1.46 0.97 12.42%
P/EPS 24.38 14.86 17.29 19.27 17.09 4.69 9.17 17.68%
EY 4.10 6.73 5.78 5.19 5.85 21.31 10.90 -15.02%
DY 2.30 1.94 1.58 1.92 2.45 1.59 2.63 -2.20%
P/NAPS 0.89 0.94 1.26 1.00 0.80 0.83 0.63 5.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 28/05/14 29/05/13 25/05/12 24/05/11 27/05/10 -
Price 4.98 5.24 7.01 5.09 3.82 4.43 3.26 -
P/RPS 1.87 1.83 2.60 1.76 1.10 1.56 0.83 14.48%
P/EPS 23.26 14.37 17.39 18.82 16.00 5.01 7.87 19.77%
EY 4.30 6.96 5.75 5.31 6.25 19.96 12.71 -16.51%
DY 2.41 2.00 1.57 1.96 2.62 1.49 3.07 -3.95%
P/NAPS 0.85 0.91 1.27 0.97 0.75 0.88 0.54 7.84%

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