[KSENG] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 20.53%
YoY- 20.43%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 226,618 228,012 229,726 281,089 242,364 288,199 244,246 -4.86%
PBT 48,771 49,492 38,522 26,777 17,434 33,745 20,838 76.18%
Tax -7,936 -7,959 -10,151 -6,177 1,913 -6,672 -5,858 22.41%
NP 40,835 41,533 28,371 20,600 19,347 27,073 14,980 95.02%
-
NP to SH 42,559 41,402 27,150 22,982 19,068 26,395 14,213 107.60%
-
Tax Rate 16.27% 16.08% 26.35% 23.07% -10.97% 19.77% 28.11% -
Total Cost 185,783 186,479 201,355 260,489 223,017 261,126 229,266 -13.07%
-
Net Worth 1,915,515 1,891,736 1,883,216 1,801,892 1,809,477 1,815,564 1,827,899 3.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 18,002 21,619 - - 14,418 21,613 - -
Div Payout % 42.30% 52.22% - - 75.61% 81.89% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,915,515 1,891,736 1,883,216 1,801,892 1,809,477 1,815,564 1,827,899 3.16%
NOSH 360,059 360,330 360,079 360,378 360,453 361,477 359,822 0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.02% 18.22% 12.35% 7.33% 7.98% 9.39% 6.13% -
ROE 2.22% 2.19% 1.44% 1.28% 1.05% 1.45% 0.78% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 62.94 63.28 63.80 78.00 67.24 80.00 67.88 -4.90%
EPS 11.82 11.49 7.54 6.38 5.29 7.33 3.95 107.51%
DPS 5.00 6.00 0.00 0.00 4.00 6.00 0.00 -
NAPS 5.32 5.25 5.23 5.00 5.02 5.04 5.08 3.12%
Adjusted Per Share Value based on latest NOSH - 360,378
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 62.69 63.08 63.55 77.76 67.05 79.73 67.57 -4.87%
EPS 11.77 11.45 7.51 6.36 5.28 7.30 3.93 107.63%
DPS 4.98 5.98 0.00 0.00 3.99 5.98 0.00 -
NAPS 5.2991 5.2334 5.2098 4.9848 5.0058 5.0226 5.0568 3.16%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.74 5.01 5.21 4.56 3.88 3.90 4.08 -
P/RPS 9.12 7.92 8.17 5.85 5.77 4.87 6.01 32.01%
P/EPS 48.56 43.60 69.10 71.50 73.35 53.23 103.29 -39.51%
EY 2.06 2.29 1.45 1.40 1.36 1.88 0.97 65.14%
DY 0.87 1.20 0.00 0.00 1.03 1.54 0.00 -
P/NAPS 1.08 0.95 1.00 0.91 0.77 0.77 0.80 22.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 29/08/13 29/05/13 25/02/13 28/11/12 27/08/12 25/05/12 -
Price 7.48 5.47 5.09 4.18 3.89 4.08 3.82 -
P/RPS 11.88 8.64 7.98 5.36 5.79 5.10 5.63 64.44%
P/EPS 63.28 47.61 67.51 65.55 73.53 55.68 96.71 -24.61%
EY 1.58 2.10 1.48 1.53 1.36 1.80 1.03 32.97%
DY 0.67 1.10 0.00 0.00 1.03 1.47 0.00 -
P/NAPS 1.41 1.04 0.97 0.84 0.77 0.81 0.75 52.26%

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