[KSENG] QoQ 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- -25.52%
YoY- 379.36%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 281,089 242,364 288,199 244,246 301,704 335,542 368,783 -16.48%
PBT 26,777 17,434 33,745 20,838 20,622 33,606 37,404 -19.89%
Tax -6,177 1,913 -6,672 -5,858 -2,548 -8,435 -8,898 -21.51%
NP 20,600 19,347 27,073 14,980 18,074 25,171 28,506 -19.39%
-
NP to SH 22,982 19,068 26,395 14,213 19,083 24,889 27,711 -11.67%
-
Tax Rate 23.07% -10.97% 19.77% 28.11% 12.36% 25.10% 23.79% -
Total Cost 260,489 223,017 261,126 229,266 283,630 310,371 340,277 -16.24%
-
Net Worth 1,801,892 1,809,477 1,815,564 1,827,899 1,771,478 1,764,921 1,812,566 -0.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 14,418 21,613 - - 14,407 21,621 -
Div Payout % - 75.61% 81.89% - - 57.89% 78.02% -
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 1,801,892 1,809,477 1,815,564 1,827,899 1,771,478 1,764,921 1,812,566 -0.39%
NOSH 360,378 360,453 361,477 359,822 360,056 360,188 360,351 0.00%
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 7.33% 7.98% 9.39% 6.13% 5.99% 7.50% 7.73% -
ROE 1.28% 1.05% 1.45% 0.78% 1.08% 1.41% 1.53% -
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 78.00 67.24 80.00 67.88 83.79 93.16 102.34 -16.49%
EPS 6.38 5.29 7.33 3.95 5.30 6.91 7.69 -11.65%
DPS 0.00 4.00 6.00 0.00 0.00 4.00 6.00 -
NAPS 5.00 5.02 5.04 5.08 4.92 4.90 5.03 -0.39%
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 77.76 67.05 79.73 67.57 83.46 92.83 102.02 -16.49%
EPS 6.36 5.28 7.30 3.93 5.28 6.89 7.67 -11.68%
DPS 0.00 3.99 5.98 0.00 0.00 3.99 5.98 -
NAPS 4.9848 5.0058 5.0226 5.0568 4.9007 4.8825 5.0143 -0.39%
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 5.85 5.77 4.87 6.01 4.71 4.01 4.14 25.79%
P/EPS 71.50 73.35 53.23 103.29 74.53 54.12 55.14 18.81%
EY 1.40 1.36 1.88 0.97 1.34 1.85 1.81 -15.67%
DY 0.00 1.03 1.54 0.00 0.00 1.07 1.42 -
P/NAPS 0.91 0.77 0.77 0.80 0.80 0.76 0.84 5.45%
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 5.36 5.79 5.10 5.63 4.96 4.01 3.77 26.30%
P/EPS 65.55 73.53 55.68 96.71 78.49 54.12 50.20 19.36%
EY 1.53 1.36 1.80 1.03 1.27 1.85 1.99 -16.00%
DY 0.00 1.03 1.47 0.00 0.00 1.07 1.55 -
P/NAPS 0.84 0.77 0.81 0.75 0.85 0.76 0.77 5.94%

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