[KSENG] QoQ 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- 1.58%
YoY- 26.39%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 242,526 224,317 218,204 252,393 298,476 263,269 272,348 -7.43%
PBT 124,748 50,400 32,320 58,664 59,074 16,389 32,319 145.86%
Tax -6,513 -3,309 -6,910 -12,292 -12,227 -5,173 -8,399 -15.58%
NP 118,235 47,091 25,410 46,372 46,847 11,216 23,920 189.89%
-
NP to SH 116,737 46,359 25,432 47,655 46,916 11,365 23,557 190.38%
-
Tax Rate 5.22% 6.57% 21.38% 20.95% 20.70% 31.56% 25.99% -
Total Cost 124,291 177,226 192,794 206,021 251,629 252,053 248,428 -36.95%
-
Net Worth 2,142,458 2,100,023 2,082,110 2,035,153 1,977,399 1,952,909 1,984,695 5.22%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 21,604 21,612 - - 14,407 23,377 - -
Div Payout % 18.51% 46.62% - - 30.71% 205.70% - -
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 2,142,458 2,100,023 2,082,110 2,035,153 1,977,399 1,952,909 1,984,695 5.22%
NOSH 360,077 360,209 360,226 360,204 361,477 359,651 360,198 -0.02%
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 48.75% 20.99% 11.65% 18.37% 15.70% 4.26% 8.78% -
ROE 5.45% 2.21% 1.22% 2.34% 2.37% 0.58% 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 67.35 62.27 60.57 70.07 82.87 73.20 75.61 -7.41%
EPS 32.42 12.87 7.06 13.23 13.03 3.16 6.54 190.44%
DPS 6.00 6.00 0.00 0.00 4.00 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 67.09 62.06 60.36 69.82 82.57 72.83 75.34 -7.43%
EPS 32.29 12.82 7.04 13.18 12.98 3.14 6.52 190.26%
DPS 5.98 5.98 0.00 0.00 3.99 6.47 0.00 -
NAPS 5.927 5.8096 5.76 5.6301 5.4703 5.4026 5.4905 5.22%
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 7.42 8.46 8.95 7.51 7.48 9.28 9.22 -13.46%
P/EPS 15.42 40.95 76.77 39.57 47.60 214.87 106.57 -72.40%
EY 6.48 2.44 1.30 2.53 2.10 0.47 0.94 261.78%
DY 1.20 1.14 0.00 0.00 0.65 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 7.62 7.23 8.65 7.59 7.16 8.84 9.27 -12.23%
P/EPS 15.82 34.97 74.22 40.02 45.53 204.75 107.19 -72.03%
EY 6.32 2.86 1.35 2.50 2.20 0.49 0.93 258.35%
DY 1.17 1.33 0.00 0.00 0.67 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