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

Stock
[KSSC] K. SENG SENG CORPORATION BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 782.45%
YoY- 873.72%
Quarter Report
Latest QR
Upcoming QR
KSSC's Result
KSSC'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 103,586 84,232 92,834 84,966 83,888 83,996 83,325 15.66%
PBT 5,372 2,108 14,061 16,849 2,392 2,436 3,050 45.99%
Tax -1,246 -320 -777 -560 -570 -556 -841 30.05%
NP 4,126 1,788 13,284 16,289 1,822 1,880 2,209 51.83%
-
NP to SH 3,864 1,928 13,184 16,254 1,842 1,952 2,064 52.07%
-
Tax Rate 23.19% 15.18% 5.53% 3.32% 23.83% 22.82% 27.57% -
Total Cost 99,460 82,444 79,550 68,677 82,066 82,116 81,116 14.60%
-
Net Worth 71,040 72,959 72,977 72,000 60,479 60,479 60,479 11.35%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 3,792 - - - 960 -
Div Payout % - - 28.77% - - - 46.51% -
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 71,040 72,959 72,977 72,000 60,479 60,479 60,479 11.35%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
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 3.98% 2.12% 14.31% 19.17% 2.17% 2.24% 2.65% -
ROE 5.44% 2.64% 18.07% 22.58% 3.05% 3.23% 3.41% -
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 107.90 87.74 96.68 88.51 87.38 87.50 86.80 15.65%
EPS 4.02 2.00 13.73 16.93 1.92 2.04 2.15 51.94%
DPS 0.00 0.00 3.95 0.00 0.00 0.00 1.00 -
NAPS 0.74 0.76 0.76 0.75 0.63 0.63 0.63 11.35%
Adjusted Per Share Value based on latest NOSH - 96,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 68.93 56.05 61.77 56.54 55.82 55.89 55.45 15.65%
EPS 2.57 1.28 8.77 10.82 1.23 1.30 1.37 52.27%
DPS 0.00 0.00 2.52 0.00 0.00 0.00 0.64 -
NAPS 0.4727 0.4855 0.4856 0.4791 0.4025 0.4025 0.4025 11.34%
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 0.605 0.54 0.39 0.36 0.315 0.345 0.33 -
P/RPS 0.56 0.62 0.40 0.41 0.36 0.39 0.38 29.59%
P/EPS 15.03 26.89 2.84 2.13 16.42 16.97 15.35 -1.39%
EY 6.65 3.72 35.16 47.03 6.09 5.89 6.52 1.32%
DY 0.00 0.00 10.13 0.00 0.00 0.00 3.03 -
P/NAPS 0.82 0.71 0.51 0.48 0.50 0.55 0.52 35.59%
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 25/08/14 20/05/14 19/02/14 19/11/13 20/08/13 23/05/13 07/02/13 -
Price 0.61 0.685 0.39 0.30 0.315 0.36 0.32 -
P/RPS 0.57 0.78 0.40 0.34 0.36 0.41 0.37 33.49%
P/EPS 15.16 34.11 2.84 1.77 16.42 17.70 14.88 1.25%
EY 6.60 2.93 35.16 56.44 6.09 5.65 6.72 -1.19%
DY 0.00 0.00 10.13 0.00 0.00 0.00 3.13 -
P/NAPS 0.82 0.90 0.51 0.40 0.50 0.57 0.51 37.36%

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