[KSENG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 134.35%
YoY- -26.35%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 442,521 218,204 1,086,486 834,093 535,617 272,348 930,344 -39.14%
PBT 82,720 32,320 166,446 107,782 48,708 32,319 181,017 -40.75%
Tax -10,219 -6,910 -38,091 -25,799 -13,572 -8,399 -33,771 -55.02%
NP 72,501 25,410 128,355 81,983 35,136 23,920 147,246 -37.72%
-
NP to SH 71,791 25,432 129,493 81,838 34,922 23,557 148,817 -38.57%
-
Tax Rate 12.35% 21.38% 22.88% 23.94% 27.86% 25.99% 18.66% -
Total Cost 370,020 192,794 958,131 752,110 500,481 248,428 783,098 -39.41%
-
Net Worth 2,100,057 2,082,110 2,035,147 1,977,399 1,954,911 1,984,695 1,999,356 3.33%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 21,612 - 37,821 37,819 23,401 - 39,626 -33.32%
Div Payout % 30.11% - 29.21% 46.21% 67.01% - 26.63% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,100,057 2,082,110 2,035,147 1,977,399 1,954,911 1,984,695 1,999,356 3.33%
NOSH 360,215 360,226 360,203 361,477 360,020 360,198 360,244 -0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.38% 11.65% 11.81% 9.83% 6.56% 8.78% 15.83% -
ROE 3.42% 1.22% 6.36% 4.14% 1.79% 1.19% 7.44% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 122.85 60.57 301.63 231.58 148.77 75.61 258.25 -39.14%
EPS 19.93 7.06 35.95 22.72 9.70 6.54 41.31 -38.56%
DPS 6.00 0.00 10.50 10.50 6.50 0.00 11.00 -33.31%
NAPS 5.83 5.78 5.65 5.49 5.43 5.51 5.55 3.34%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 122.42 60.36 300.57 230.75 148.17 75.34 257.37 -39.14%
EPS 19.86 7.04 35.82 22.64 9.66 6.52 41.17 -38.57%
DPS 5.98 0.00 10.46 10.46 6.47 0.00 10.96 -33.30%
NAPS 5.8097 5.76 5.6301 5.4703 5.4081 5.4905 5.5311 3.33%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.27 5.42 5.26 6.20 6.79 6.97 6.88 -
P/RPS 4.29 8.95 1.74 2.68 4.56 9.22 2.66 37.64%
P/EPS 26.44 76.77 14.61 27.29 70.00 106.57 16.65 36.22%
EY 3.78 1.30 6.85 3.66 1.43 0.94 6.00 -26.57%
DY 1.14 0.00 2.00 1.69 0.96 0.00 1.60 -20.27%
P/NAPS 0.90 0.94 0.93 1.13 1.25 1.26 1.24 -19.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/05/15 27/02/15 27/11/14 26/08/14 28/05/14 27/02/14 -
Price 4.50 5.24 5.32 5.93 6.47 7.01 6.49 -
P/RPS 3.66 8.65 1.76 2.56 4.35 9.27 2.51 28.67%
P/EPS 22.58 74.22 14.77 26.10 66.70 107.19 15.71 27.44%
EY 4.43 1.35 6.77 3.83 1.50 0.93 6.37 -21.55%
DY 1.33 0.00 1.97 1.77 1.00 0.00 1.69 -14.79%
P/NAPS 0.77 0.91 0.94 1.08 1.19 1.27 1.17 -24.39%

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