[KSENG] QoQ Annualized Quarter 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- -23.84%
YoY- 379.36%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,055,898 1,033,078 1,064,890 976,984 1,254,961 1,271,009 1,235,430 -9.89%
PBT 98,794 96,022 109,166 83,352 95,751 100,172 83,046 12.21%
Tax -16,794 -14,156 -25,060 -23,432 -20,839 -24,388 -19,712 -10.08%
NP 82,000 81,866 84,106 59,920 74,912 75,784 63,334 18.69%
-
NP to SH 82,658 79,568 81,216 56,852 74,648 74,086 61,352 21.87%
-
Tax Rate 17.00% 14.74% 22.96% 28.11% 21.76% 24.35% 23.74% -
Total Cost 973,898 951,212 980,784 917,064 1,180,049 1,195,225 1,172,096 -11.56%
-
Net Worth 1,840,690 1,807,927 1,815,564 1,827,899 1,771,674 1,764,539 1,811,036 1.08%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 36,021 48,019 43,227 - 36,009 48,014 43,205 -11.36%
Div Payout % 43.58% 60.35% 53.23% - 48.24% 64.81% 70.42% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,840,690 1,807,927 1,815,564 1,827,899 1,771,674 1,764,539 1,811,036 1.08%
NOSH 360,213 360,144 361,477 359,822 360,096 360,110 360,046 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.77% 7.92% 7.90% 6.13% 5.97% 5.96% 5.13% -
ROE 4.49% 4.40% 4.47% 3.11% 4.21% 4.20% 3.39% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 293.13 286.85 295.61 271.52 348.51 352.95 343.13 -9.92%
EPS 22.95 22.09 22.54 15.80 20.73 20.57 17.04 21.84%
DPS 10.00 13.33 12.00 0.00 10.00 13.33 12.00 -11.39%
NAPS 5.11 5.02 5.04 5.08 4.92 4.90 5.03 1.05%
Adjusted Per Share Value based on latest NOSH - 359,822
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 293.79 287.44 296.29 271.83 349.17 353.64 343.74 -9.89%
EPS 23.00 22.14 22.60 15.82 20.77 20.61 17.07 21.88%
DPS 10.02 13.36 12.03 0.00 10.02 13.36 12.02 -11.37%
NAPS 5.1214 5.0302 5.0515 5.0858 4.9294 4.9095 5.0389 1.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 4.56 3.88 3.90 4.08 3.95 3.74 4.24 -
P/RPS 1.56 1.35 1.32 1.50 1.13 1.06 1.24 16.45%
P/EPS 19.87 17.56 17.30 25.82 19.05 18.18 24.88 -13.86%
EY 5.03 5.69 5.78 3.87 5.25 5.50 4.02 16.03%
DY 2.19 3.44 3.08 0.00 2.53 3.57 2.83 -15.64%
P/NAPS 0.89 0.77 0.77 0.80 0.80 0.76 0.84 3.91%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 28/11/12 27/08/12 25/05/12 27/02/12 29/11/11 24/08/11 -
Price 4.18 3.89 4.08 3.82 4.16 3.74 3.86 -
P/RPS 1.43 1.36 1.38 1.41 1.19 1.06 1.12 17.60%
P/EPS 18.22 17.61 18.10 24.18 20.07 18.18 22.65 -13.44%
EY 5.49 5.68 5.53 4.14 4.98 5.50 4.41 15.64%
DY 2.39 3.43 2.94 0.00 2.40 3.57 3.11 -16.03%
P/NAPS 0.82 0.77 0.81 0.75 0.85 0.76 0.77 4.26%

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