[KSENG] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 740.99%
YoY- -80.16%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,187,180 1,227,956 1,049,227 970,921 932,338 876,912 958,159 15.37%
PBT -21,046 61,832 154,955 68,805 4,700 -130,764 157,199 -
Tax 1,978 -17,224 -26,854 -14,270 -7,388 2,768 -19,217 -
NP -19,068 44,608 128,101 54,534 -2,688 -127,996 137,982 -
-
NP to SH -18,818 43,180 124,291 49,869 -7,780 -132,880 135,619 -
-
Tax Rate - 27.86% 17.33% 20.74% 157.19% - 12.22% -
Total Cost 1,206,248 1,183,348 921,126 916,386 935,026 1,004,908 820,177 29.35%
-
Net Worth 2,317,871 2,289,148 2,210,088 2,134,651 2,089,074 2,099,619 2,140,446 5.45%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 43,123 - 35,936 28,749 43,222 - 35,973 12.85%
Div Payout % 0.00% - 28.91% 57.65% 0.00% - 26.53% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,317,871 2,289,148 2,210,088 2,134,651 2,089,074 2,099,619 2,140,446 5.45%
NOSH 361,477 361,477 361,447 361,477 360,185 359,523 361,477 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -1.61% 3.63% 12.21% 5.62% -0.29% -14.60% 14.40% -
ROE -0.81% 1.89% 5.62% 2.34% -0.37% -6.33% 6.34% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 330.36 341.70 291.97 270.17 258.85 243.91 266.35 15.45%
EPS -5.24 12.00 34.58 13.88 -2.16 -36.96 37.67 -
DPS 12.00 0.00 10.00 8.00 12.00 0.00 10.00 12.93%
NAPS 6.45 6.37 6.15 5.94 5.80 5.84 5.95 5.53%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 328.42 339.71 290.26 268.60 257.92 242.59 265.07 15.37%
EPS -5.21 11.95 34.38 13.80 -2.15 -36.76 37.52 -
DPS 11.93 0.00 9.94 7.95 11.96 0.00 9.95 12.87%
NAPS 6.4122 6.3328 6.1141 5.9054 5.7793 5.8084 5.9214 5.45%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.97 5.14 4.73 4.79 4.80 5.22 5.33 -
P/RPS 1.50 1.50 1.62 1.77 1.85 2.14 2.00 -17.46%
P/EPS -94.91 42.78 13.68 34.52 -222.22 -14.12 14.14 -
EY -1.05 2.34 7.31 2.90 -0.45 -7.08 7.07 -
DY 2.41 0.00 2.11 1.67 2.50 0.00 1.88 18.02%
P/NAPS 0.77 0.81 0.77 0.81 0.83 0.89 0.90 -9.88%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 30/05/17 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 -
Price 5.01 5.02 5.04 4.72 4.90 4.98 5.43 -
P/RPS 1.52 1.47 1.73 1.75 1.89 2.04 2.04 -17.82%
P/EPS -95.67 41.78 14.57 34.01 -226.85 -13.47 14.40 -
EY -1.05 2.39 6.86 2.94 -0.44 -7.42 6.94 -
DY 2.40 0.00 1.98 1.69 2.45 0.00 1.84 19.39%
P/NAPS 0.78 0.79 0.82 0.79 0.84 0.85 0.91 -9.77%

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