[KSENG] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.06%
YoY- 86.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,071,234 1,089,392 930,344 912,474 915,476 918,904 1,055,898 0.96%
PBT 97,416 129,276 181,017 182,380 176,028 154,088 98,794 -0.93%
Tax -27,144 -33,596 -33,771 -34,728 -36,220 -40,604 -16,794 37.84%
NP 70,272 95,680 147,246 147,652 139,808 113,484 82,000 -9.80%
-
NP to SH 69,844 94,228 148,817 148,148 137,104 108,600 82,658 -10.64%
-
Tax Rate 27.86% 25.99% 18.66% 19.04% 20.58% 26.35% 17.00% -
Total Cost 1,000,962 993,712 783,098 764,822 775,668 805,420 973,898 1.84%
-
Net Worth 1,954,911 1,984,695 1,999,356 1,916,079 1,891,213 1,883,216 1,840,690 4.10%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 46,802 - 39,626 52,824 43,227 - 36,021 19.12%
Div Payout % 67.01% - 26.63% 35.66% 31.53% - 43.58% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,954,911 1,984,695 1,999,356 1,916,079 1,891,213 1,883,216 1,840,690 4.10%
NOSH 360,020 360,198 360,244 360,165 360,231 360,079 360,213 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.56% 8.78% 15.83% 16.18% 15.27% 12.35% 7.77% -
ROE 3.57% 4.75% 7.44% 7.73% 7.25% 5.77% 4.49% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 297.55 302.44 258.25 253.35 254.14 255.19 293.13 1.00%
EPS 19.40 26.16 41.31 41.13 38.06 30.16 22.95 -10.62%
DPS 13.00 0.00 11.00 14.67 12.00 0.00 10.00 19.17%
NAPS 5.43 5.51 5.55 5.32 5.25 5.23 5.11 4.14%
Adjusted Per Share Value based on latest NOSH - 360,059
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 298.05 303.10 258.85 253.88 254.72 255.67 293.79 0.96%
EPS 19.43 26.22 41.41 41.22 38.15 30.22 23.00 -10.66%
DPS 13.02 0.00 11.03 14.70 12.03 0.00 10.02 19.13%
NAPS 5.4392 5.5221 5.5629 5.3312 5.262 5.2397 5.1214 4.10%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 6.79 6.97 6.88 5.74 5.01 5.21 4.56 -
P/RPS 2.28 2.30 2.66 2.27 1.97 2.04 1.56 28.87%
P/EPS 35.00 26.64 16.65 13.95 13.16 17.27 19.87 46.00%
EY 2.86 3.75 6.00 7.17 7.60 5.79 5.03 -31.43%
DY 1.91 0.00 1.60 2.56 2.40 0.00 2.19 -8.73%
P/NAPS 1.25 1.26 1.24 1.08 0.95 1.00 0.89 25.49%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 27/02/14 27/11/13 29/08/13 29/05/13 25/02/13 -
Price 6.47 7.01 6.49 7.48 5.47 5.09 4.18 -
P/RPS 2.17 2.32 2.51 2.95 2.15 1.99 1.43 32.15%
P/EPS 33.35 26.80 15.71 18.18 14.37 16.88 18.22 49.80%
EY 3.00 3.73 6.37 5.50 6.96 5.93 5.49 -33.23%
DY 2.01 0.00 1.69 1.96 2.19 0.00 2.39 -10.93%
P/NAPS 1.19 1.27 1.17 1.41 1.04 0.97 0.82 28.26%

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