[KSSC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KSSC] K. SENG SENG CORPORATION BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.43%
YoY- 413.68%
Quarter Report
Latest QR
Upcoming QR
KSSC's Result
KSSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,834 84,966 83,888 83,996 83,325 76,434 69,150 21.63%
PBT 14,061 16,849 2,392 2,436 3,050 2,382 2,242 238.94%
Tax -777 -560 -570 -556 -841 -684 -598 19.01%
NP 13,284 16,289 1,822 1,880 2,209 1,698 1,644 301.14%
-
NP to SH 13,184 16,254 1,842 1,952 2,064 1,669 1,624 302.39%
-
Tax Rate 5.53% 3.32% 23.83% 22.82% 27.57% 28.72% 26.67% -
Total Cost 79,550 68,677 82,066 82,116 81,116 74,736 67,506 11.53%
-
Net Worth 72,977 72,000 60,479 60,479 60,479 59,520 59,520 14.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,792 - - - 960 - - -
Div Payout % 28.77% - - - 46.51% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 72,977 72,000 60,479 60,479 60,479 59,520 59,520 14.51%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.31% 19.17% 2.17% 2.24% 2.65% 2.22% 2.38% -
ROE 18.07% 22.58% 3.05% 3.23% 3.41% 2.80% 2.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 96.68 88.51 87.38 87.50 86.80 79.62 72.03 21.61%
EPS 13.73 16.93 1.92 2.04 2.15 1.73 1.70 301.01%
DPS 3.95 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.76 0.75 0.63 0.63 0.63 0.62 0.62 14.49%
Adjusted Per Share Value based on latest NOSH - 96,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.77 56.54 55.82 55.89 55.45 50.86 46.01 21.63%
EPS 8.77 10.82 1.23 1.30 1.37 1.11 1.08 302.46%
DPS 2.52 0.00 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.4856 0.4791 0.4025 0.4025 0.4025 0.3961 0.3961 14.50%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.39 0.36 0.315 0.345 0.33 0.32 0.35 -
P/RPS 0.40 0.41 0.36 0.39 0.38 0.40 0.49 -12.62%
P/EPS 2.84 2.13 16.42 16.97 15.35 18.40 20.69 -73.29%
EY 35.16 47.03 6.09 5.89 6.52 5.43 4.83 274.25%
DY 10.13 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.51 0.48 0.50 0.55 0.52 0.52 0.56 -6.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 19/11/13 20/08/13 23/05/13 07/02/13 20/11/12 15/08/12 -
Price 0.39 0.30 0.315 0.36 0.32 0.35 0.32 -
P/RPS 0.40 0.34 0.36 0.41 0.37 0.44 0.44 -6.14%
P/EPS 2.84 1.77 16.42 17.70 14.88 20.13 18.92 -71.65%
EY 35.16 56.44 6.09 5.65 6.72 4.97 5.29 252.28%
DY 10.13 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.51 0.40 0.50 0.57 0.51 0.56 0.52 -1.28%

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