[KSENG] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -51.76%
YoY- -72.55%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 218,204 252,393 298,476 263,269 272,348 245,988 226,618 -2.49%
PBT 32,320 58,664 59,074 16,389 32,319 44,232 48,771 -24.00%
Tax -6,910 -12,292 -12,227 -5,173 -8,399 -7,725 -7,936 -8.82%
NP 25,410 46,372 46,847 11,216 23,920 36,507 40,835 -27.13%
-
NP to SH 25,432 47,655 46,916 11,365 23,557 37,706 42,559 -29.07%
-
Tax Rate 21.38% 20.95% 20.70% 31.56% 25.99% 17.46% 16.27% -
Total Cost 192,794 206,021 251,629 252,053 248,428 209,481 185,783 2.50%
-
Net Worth 2,082,110 2,035,153 1,977,399 1,952,909 1,984,695 1,998,742 1,915,515 5.72%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 14,407 23,377 - - 18,002 -
Div Payout % - - 30.71% 205.70% - - 42.30% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,082,110 2,035,153 1,977,399 1,952,909 1,984,695 1,998,742 1,915,515 5.72%
NOSH 360,226 360,204 361,477 359,651 360,198 360,133 360,059 0.03%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.65% 18.37% 15.70% 4.26% 8.78% 14.84% 18.02% -
ROE 1.22% 2.34% 2.37% 0.58% 1.19% 1.89% 2.22% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 60.57 70.07 82.87 73.20 75.61 68.30 62.94 -2.52%
EPS 7.06 13.23 13.03 3.16 6.54 10.47 11.82 -29.09%
DPS 0.00 0.00 4.00 6.50 0.00 0.00 5.00 -
NAPS 5.78 5.65 5.49 5.43 5.51 5.55 5.32 5.68%
Adjusted Per Share Value based on latest NOSH - 359,651
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 60.71 70.22 83.05 73.25 75.78 68.44 63.05 -2.49%
EPS 7.08 13.26 13.05 3.16 6.55 10.49 11.84 -29.04%
DPS 0.00 0.00 4.01 6.50 0.00 0.00 5.01 -
NAPS 5.7931 5.6625 5.5018 5.4336 5.5221 5.5611 5.3296 5.72%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 5.42 5.26 6.20 6.79 6.97 6.88 5.74 -
P/RPS 8.95 7.51 7.48 9.28 9.22 10.07 9.12 -1.24%
P/EPS 76.77 39.57 47.60 214.87 106.57 65.71 48.56 35.74%
EY 1.30 2.53 2.10 0.47 0.94 1.52 2.06 -26.44%
DY 0.00 0.00 0.65 0.96 0.00 0.00 0.87 -
P/NAPS 0.94 0.93 1.13 1.25 1.26 1.24 1.08 -8.84%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 26/08/14 28/05/14 27/02/14 27/11/13 -
Price 5.24 5.32 5.93 6.47 7.01 6.49 7.48 -
P/RPS 8.65 7.59 7.16 8.84 9.27 9.50 11.88 -19.08%
P/EPS 74.22 40.02 45.53 204.75 107.19 61.99 63.28 11.22%
EY 1.35 2.50 2.20 0.49 0.93 1.61 1.58 -9.96%
DY 0.00 0.00 0.67 1.00 0.00 0.00 0.67 -
P/NAPS 0.91 0.94 1.08 1.19 1.27 1.17 1.41 -25.33%

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