[KSENG] QoQ 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- 312.81%
YoY- 10.24%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 224,317 218,204 252,393 298,476 263,269 272,348 245,988 -5.97%
PBT 50,400 32,320 58,664 59,074 16,389 32,319 44,232 9.11%
Tax -3,309 -6,910 -12,292 -12,227 -5,173 -8,399 -7,725 -43.26%
NP 47,091 25,410 46,372 46,847 11,216 23,920 36,507 18.55%
-
NP to SH 46,359 25,432 47,655 46,916 11,365 23,557 37,706 14.81%
-
Tax Rate 6.57% 21.38% 20.95% 20.70% 31.56% 25.99% 17.46% -
Total Cost 177,226 192,794 206,021 251,629 252,053 248,428 209,481 -10.57%
-
Net Worth 2,100,023 2,082,110 2,035,153 1,977,399 1,952,909 1,984,695 1,998,742 3.35%
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 - - 14,407 23,377 - - -
Div Payout % 46.62% - - 30.71% 205.70% - - -
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 2,100,023 2,082,110 2,035,153 1,977,399 1,952,909 1,984,695 1,998,742 3.35%
NOSH 360,209 360,226 360,204 361,477 359,651 360,198 360,133 0.01%
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 20.99% 11.65% 18.37% 15.70% 4.26% 8.78% 14.84% -
ROE 2.21% 1.22% 2.34% 2.37% 0.58% 1.19% 1.89% -
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 62.27 60.57 70.07 82.87 73.20 75.61 68.30 -5.99%
EPS 12.87 7.06 13.23 13.03 3.16 6.54 10.47 14.79%
DPS 6.00 0.00 0.00 4.00 6.50 0.00 0.00 -
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 62.41 60.71 70.22 83.05 73.25 75.78 68.44 -5.97%
EPS 12.90 7.08 13.26 13.05 3.16 6.55 10.49 14.82%
DPS 6.01 0.00 0.00 4.01 6.50 0.00 0.00 -
NAPS 5.8429 5.7931 5.6625 5.5018 5.4336 5.5221 5.5611 3.35%
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 8.46 8.95 7.51 7.48 9.28 9.22 10.07 -10.99%
P/EPS 40.95 76.77 39.57 47.60 214.87 106.57 65.71 -27.10%
EY 2.44 1.30 2.53 2.10 0.47 0.94 1.52 37.21%
DY 1.14 0.00 0.00 0.65 0.96 0.00 0.00 -
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 7.23 8.65 7.59 7.16 8.84 9.27 9.50 -16.68%
P/EPS 34.97 74.22 40.02 45.53 204.75 107.19 61.99 -31.79%
EY 2.86 1.35 2.50 2.20 0.49 0.93 1.61 46.83%
DY 1.33 0.00 0.00 0.67 1.00 0.00 0.00 -
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