[KSENG] QoQ Cumulative 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- -80.96%
YoY- 379.36%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,055,898 774,809 532,445 244,246 1,254,961 953,257 617,715 42.73%
PBT 98,794 72,017 54,583 20,838 95,751 75,129 41,523 77.75%
Tax -16,794 -10,617 -12,530 -5,858 -20,839 -18,291 -9,856 42.42%
NP 82,000 61,400 42,053 14,980 74,912 56,838 31,667 88.02%
-
NP to SH 82,658 59,676 40,608 14,213 74,648 55,565 30,676 93.05%
-
Tax Rate 17.00% 14.74% 22.96% 28.11% 21.76% 24.35% 23.74% -
Total Cost 973,898 713,409 490,392 229,266 1,180,049 896,419 586,048 40.08%
-
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 36,014 21,613 - 36,009 36,011 21,602 40.40%
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% 3.30% 2.24% 0.78% 4.21% 3.15% 1.69% -
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 293.13 215.14 147.81 67.88 348.51 264.71 171.57 42.68%
EPS 22.95 16.57 11.27 3.95 20.73 15.43 8.52 93.01%
DPS 10.00 10.00 6.00 0.00 10.00 10.00 6.00 40.35%
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 292.11 214.35 147.30 67.57 347.18 263.71 170.89 42.72%
EPS 22.87 16.51 11.23 3.93 20.65 15.37 8.49 93.01%
DPS 9.97 9.96 5.98 0.00 9.96 9.96 5.98 40.38%
NAPS 5.0921 5.0015 5.0226 5.0568 4.9012 4.8815 5.0101 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 1.80 2.64 6.01 1.13 1.41 2.47 -26.28%
P/EPS 19.87 23.42 34.60 103.29 19.05 24.24 49.77 -45.62%
EY 5.03 4.27 2.89 0.97 5.25 4.13 2.01 83.81%
DY 2.19 2.58 1.54 0.00 2.53 2.67 1.42 33.31%
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 1.81 2.76 5.63 1.19 1.41 2.25 -25.97%
P/EPS 18.22 23.48 36.19 96.71 20.07 24.24 45.31 -45.36%
EY 5.49 4.26 2.76 1.03 4.98 4.13 2.21 82.91%
DY 2.39 2.57 1.47 0.00 2.40 2.67 1.55 33.29%
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