[KSENG] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -2.41%
YoY- 49.15%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,136,988 959,183 1,032,342 972,967 1,041,378 1,250,275 1,028,419 1.68%
PBT 185,451 92,188 166,447 174,814 121,309 112,470 341,362 -9.66%
Tax -27,615 -11,615 -36,602 -32,019 -22,367 -25,739 -19,433 6.02%
NP 157,836 80,573 129,845 142,795 98,942 86,731 321,929 -11.19%
-
NP to SH 154,890 76,967 131,368 145,224 97,371 85,896 319,723 -11.36%
-
Tax Rate 14.89% 12.60% 21.99% 18.32% 18.44% 22.89% 5.69% -
Total Cost 979,152 878,610 902,497 830,172 942,436 1,163,544 706,490 5.58%
-
Net Worth 2,289,148 2,099,619 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 3.93%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 35,940 43,217 37,784 39,622 36,032 36,028 23,931 7.00%
Div Payout % 23.20% 56.15% 28.76% 27.28% 37.00% 41.94% 7.49% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,289,148 2,099,619 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 3.93%
NOSH 359,364 359,523 360,226 360,198 360,079 359,822 361,585 -0.10%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.88% 8.40% 12.58% 14.68% 9.50% 6.94% 31.30% -
ROE 6.77% 3.67% 6.31% 7.32% 5.17% 4.70% 17.61% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 316.39 266.79 286.58 270.12 289.21 347.47 284.42 1.78%
EPS 43.10 21.41 36.47 40.32 27.04 23.87 88.42 -11.27%
DPS 10.00 12.00 10.50 11.00 10.00 10.00 6.62 7.10%
NAPS 6.37 5.84 5.78 5.51 5.23 5.08 5.02 4.04%
Adjusted Per Share Value based on latest NOSH - 360,198
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 316.35 266.88 287.23 270.71 289.75 347.87 286.14 1.68%
EPS 43.10 21.41 36.55 40.41 27.09 23.90 88.96 -11.36%
DPS 10.00 12.02 10.51 11.02 10.03 10.02 6.66 7.00%
NAPS 6.3692 5.8418 5.7931 5.5221 5.2397 5.0858 5.0504 3.93%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 5.14 5.22 5.42 6.97 5.21 4.08 4.15 -
P/RPS 1.62 1.96 1.89 2.58 1.80 1.17 1.46 1.74%
P/EPS 11.93 24.38 14.86 17.29 19.27 17.09 4.69 16.81%
EY 8.39 4.10 6.73 5.78 5.19 5.85 21.31 -14.37%
DY 1.95 2.30 1.94 1.58 1.92 2.45 1.59 3.45%
P/NAPS 0.81 0.89 0.94 1.26 1.00 0.80 0.83 -0.40%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 27/05/16 29/05/15 28/05/14 29/05/13 25/05/12 24/05/11 -
Price 5.02 4.98 5.24 7.01 5.09 3.82 4.43 -
P/RPS 1.59 1.87 1.83 2.60 1.76 1.10 1.56 0.31%
P/EPS 11.65 23.26 14.37 17.39 18.82 16.00 5.01 15.08%
EY 8.59 4.30 6.96 5.75 5.31 6.25 19.96 -13.09%
DY 1.99 2.41 2.00 1.57 1.96 2.62 1.49 4.93%
P/NAPS 0.79 0.85 0.91 1.27 0.97 0.75 0.88 -1.78%

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