[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 58.23%
YoY- -12.99%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 685,047 442,521 218,204 1,086,486 834,093 535,617 272,348 84.85%
PBT 207,468 82,720 32,320 166,446 107,782 48,708 32,319 245.01%
Tax -16,732 -10,219 -6,910 -38,091 -25,799 -13,572 -8,399 58.25%
NP 190,736 72,501 25,410 128,355 81,983 35,136 23,920 298.62%
-
NP to SH 188,528 71,791 25,432 129,493 81,838 34,922 23,557 299.59%
-
Tax Rate 8.06% 12.35% 21.38% 22.88% 23.94% 27.86% 25.99% -
Total Cost 494,311 370,020 192,794 958,131 752,110 500,481 248,428 58.13%
-
Net Worth 2,142,772 2,100,057 2,082,110 2,035,147 1,977,399 1,954,911 1,984,695 5.23%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 21,607 21,612 - 37,821 37,819 23,401 - -
Div Payout % 11.46% 30.11% - 29.21% 46.21% 67.01% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,142,772 2,100,057 2,082,110 2,035,147 1,977,399 1,954,911 1,984,695 5.23%
NOSH 360,129 360,215 360,226 360,203 361,477 360,020 360,198 -0.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 27.84% 16.38% 11.65% 11.81% 9.83% 6.56% 8.78% -
ROE 8.80% 3.42% 1.22% 6.36% 4.14% 1.79% 1.19% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 190.22 122.85 60.57 301.63 231.58 148.77 75.61 84.87%
EPS 52.35 19.93 7.06 35.95 22.72 9.70 6.54 299.64%
DPS 6.00 6.00 0.00 10.50 10.50 6.50 0.00 -
NAPS 5.95 5.83 5.78 5.65 5.49 5.43 5.51 5.25%
Adjusted Per Share Value based on latest NOSH - 360,204
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 190.60 123.12 60.71 302.30 232.07 149.03 75.78 84.84%
EPS 52.45 19.97 7.08 36.03 22.77 9.72 6.55 299.74%
DPS 6.01 6.01 0.00 10.52 10.52 6.51 0.00 -
NAPS 5.9619 5.843 5.7931 5.6624 5.5018 5.4392 5.5221 5.23%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.00 5.27 5.42 5.26 6.20 6.79 6.97 -
P/RPS 2.63 4.29 8.95 1.74 2.68 4.56 9.22 -56.63%
P/EPS 9.55 26.44 76.77 14.61 27.29 70.00 106.57 -79.94%
EY 10.47 3.78 1.30 6.85 3.66 1.43 0.94 398.01%
DY 1.20 1.14 0.00 2.00 1.69 0.96 0.00 -
P/NAPS 0.84 0.90 0.94 0.93 1.13 1.25 1.26 -23.66%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 24/08/15 29/05/15 27/02/15 27/11/14 26/08/14 28/05/14 -
Price 5.13 4.50 5.24 5.32 5.93 6.47 7.01 -
P/RPS 2.70 3.66 8.65 1.76 2.56 4.35 9.27 -56.02%
P/EPS 9.80 22.58 74.22 14.77 26.10 66.70 107.19 -79.67%
EY 10.20 4.43 1.35 6.77 3.83 1.50 0.93 392.92%
DY 1.17 1.33 0.00 1.97 1.77 1.00 0.00 -
P/NAPS 0.86 0.77 0.91 0.94 1.08 1.19 1.27 -22.86%

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