[KSENG] QoQ TTM 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- 3.78%
YoY- -12.02%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 993,390 1,032,342 1,086,486 1,080,082 1,008,224 972,967 930,345 4.48%
PBT 200,458 166,447 166,446 152,014 141,711 174,814 181,017 7.05%
Tax -34,738 -36,602 -38,091 -33,524 -29,233 -32,019 -33,771 1.90%
NP 165,720 129,845 128,355 118,490 112,478 142,795 147,246 8.22%
-
NP to SH 166,362 131,368 129,493 119,544 115,187 145,224 148,817 7.73%
-
Tax Rate 17.33% 21.99% 22.88% 22.05% 20.63% 18.32% 18.66% -
Total Cost 827,670 902,497 958,131 961,592 895,746 830,172 783,099 3.76%
-
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 36,019 37,784 37,784 37,784 41,380 39,622 39,622 -6.17%
Div Payout % 21.65% 28.76% 29.18% 31.61% 35.92% 27.28% 26.63% -
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 16.68% 12.58% 11.81% 10.97% 11.16% 14.68% 15.83% -
ROE 7.92% 6.31% 6.36% 6.05% 5.90% 7.32% 7.45% -
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 275.78 286.58 301.63 299.87 280.33 270.12 258.33 4.46%
EPS 46.18 36.47 35.95 33.19 32.03 40.32 41.32 7.71%
DPS 10.00 10.50 10.50 10.50 11.50 11.00 11.00 -6.17%
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 276.39 287.23 302.30 300.51 280.52 270.71 258.85 4.48%
EPS 46.29 36.55 36.03 33.26 32.05 40.41 41.41 7.73%
DPS 10.02 10.51 10.51 10.51 11.51 11.02 11.02 -6.16%
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 1.91 1.89 1.74 2.07 2.42 2.58 2.66 -19.86%
P/EPS 11.41 14.86 14.63 18.68 21.20 17.29 16.65 -22.32%
EY 8.76 6.73 6.83 5.35 4.72 5.78 6.01 28.64%
DY 1.90 1.94 2.00 1.69 1.69 1.58 1.60 12.17%
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 1.63 1.83 1.76 1.98 2.31 2.60 2.51 -25.06%
P/EPS 9.74 14.37 14.80 17.87 20.20 17.39 15.71 -27.35%
EY 10.26 6.96 6.76 5.60 4.95 5.75 6.37 37.52%
DY 2.22 2.00 1.97 1.77 1.78 1.57 1.69 20.00%
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