[KSENG] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 37.21%
YoY- -230.62%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 321,036 262,022 246,941 219,228 273,112 242,526 224,317 26.85%
PBT 85,698 49,254 35,041 -32,691 -50,269 124,748 50,400 42.23%
Tax -11,914 -7,009 -4,386 692 -2,485 -6,513 -3,309 134.00%
NP 73,784 42,245 30,655 -31,999 -52,754 118,235 47,091 34.71%
-
NP to SH 73,473 41,292 29,330 -33,220 -52,909 116,737 46,359 35.74%
-
Tax Rate 13.90% 14.23% 12.52% - - 5.22% 6.57% -
Total Cost 247,252 219,777 216,286 251,227 325,866 124,291 177,226 24.72%
-
Net Worth 2,210,088 2,134,651 2,084,730 2,099,619 2,140,446 2,142,458 2,100,023 3.44%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 21,562 21,566 - - 21,604 21,612 -
Div Payout % - 52.22% 73.53% - - 18.51% 46.62% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,210,088 2,134,651 2,084,730 2,099,619 2,140,446 2,142,458 2,100,023 3.44%
NOSH 361,447 361,477 359,436 359,523 361,477 360,077 360,209 0.22%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 22.98% 16.12% 12.41% -14.60% -19.32% 48.75% 20.99% -
ROE 3.32% 1.93% 1.41% -1.58% -2.47% 5.45% 2.21% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.33 72.91 68.70 60.98 75.92 67.35 62.27 27.05%
EPS 20.45 11.49 8.16 -9.24 -14.71 32.42 12.87 35.97%
DPS 0.00 6.00 6.00 0.00 0.00 6.00 6.00 -
NAPS 6.15 5.94 5.80 5.84 5.95 5.95 5.83 3.60%
Adjusted Per Share Value based on latest NOSH - 359,523
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 89.32 72.90 68.71 61.00 75.99 67.48 62.41 26.85%
EPS 20.44 11.49 8.16 -9.24 -14.72 32.48 12.90 35.72%
DPS 0.00 6.00 6.00 0.00 0.00 6.01 6.01 -
NAPS 6.1492 5.9393 5.8004 5.8418 5.9554 5.961 5.8429 3.44%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.73 4.79 4.80 5.22 5.33 5.00 5.27 -
P/RPS 5.29 6.57 6.99 8.56 7.02 7.42 8.46 -26.77%
P/EPS 23.13 41.69 58.82 -56.49 -36.24 15.42 40.95 -31.55%
EY 4.32 2.40 1.70 -1.77 -2.76 6.48 2.44 46.09%
DY 0.00 1.25 1.25 0.00 0.00 1.20 1.14 -
P/NAPS 0.77 0.81 0.83 0.89 0.90 0.84 0.90 -9.83%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 27/11/15 24/08/15 -
Price 5.04 4.72 4.90 4.98 5.43 5.13 4.50 -
P/RPS 5.64 6.47 7.13 8.17 7.15 7.62 7.23 -15.19%
P/EPS 24.65 41.08 60.05 -53.90 -36.92 15.82 34.97 -20.71%
EY 4.06 2.43 1.67 -1.86 -2.71 6.32 2.86 26.17%
DY 0.00 1.27 1.22 0.00 0.00 1.17 1.33 -
P/NAPS 0.82 0.79 0.84 0.85 0.91 0.86 0.77 4.26%

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