[KSENG] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 815.0%
YoY- -18.25%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,195,818 1,176,648 1,136,988 1,049,227 1,001,303 981,807 959,183 15.82%
PBT 93,198 127,084 185,451 137,302 1,335 76,829 92,188 0.72%
Tax -15,980 -18,570 -27,615 -22,617 -13,188 -12,692 -11,615 23.67%
NP 77,218 108,514 157,836 114,685 -11,853 64,137 80,573 -2.79%
-
NP to SH 77,729 107,375 154,890 110,875 -15,507 59,938 76,967 0.65%
-
Tax Rate 17.15% 14.61% 14.89% 16.47% 987.87% 16.52% 12.60% -
Total Cost 1,118,600 1,068,134 979,152 934,542 1,013,156 917,670 878,610 17.45%
-
Net Worth 2,332,207 2,317,871 2,289,148 2,210,088 2,134,651 2,084,730 2,099,619 7.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 50,310 57,498 35,940 35,940 43,128 43,170 43,217 10.65%
Div Payout % 64.73% 53.55% 23.20% 32.42% 0.00% 72.03% 56.15% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,332,207 2,317,871 2,289,148 2,210,088 2,134,651 2,084,730 2,099,619 7.24%
NOSH 361,477 361,477 359,364 359,364 361,477 359,436 359,523 0.36%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 6.46% 9.22% 13.88% 10.93% -1.18% 6.53% 8.40% -
ROE 3.33% 4.63% 6.77% 5.02% -0.73% 2.88% 3.67% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 332.77 327.43 316.39 291.97 278.63 273.15 266.79 15.85%
EPS 21.63 29.88 43.10 30.85 -4.32 16.68 21.41 0.68%
DPS 14.00 16.00 10.00 10.00 12.00 12.00 12.00 10.81%
NAPS 6.49 6.45 6.37 6.15 5.94 5.80 5.84 7.28%
Adjusted Per Share Value based on latest NOSH - 361,447
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 332.72 327.38 316.35 291.93 278.59 273.17 266.88 15.82%
EPS 21.63 29.88 43.10 30.85 -4.31 16.68 21.41 0.68%
DPS 14.00 16.00 10.00 10.00 12.00 12.01 12.02 10.69%
NAPS 6.489 6.4491 6.3692 6.1492 5.9393 5.8004 5.8418 7.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.90 4.97 5.14 4.73 4.79 4.80 5.22 -
P/RPS 1.47 1.52 1.62 1.62 1.72 1.76 1.96 -17.43%
P/EPS 22.65 16.63 11.93 15.33 -111.01 28.78 24.38 -4.78%
EY 4.41 6.01 8.39 6.52 -0.90 3.47 4.10 4.97%
DY 2.86 3.22 1.95 2.11 2.51 2.50 2.30 15.62%
P/NAPS 0.76 0.77 0.81 0.77 0.81 0.83 0.89 -9.98%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 30/08/17 30/05/17 28/02/17 29/11/16 30/08/16 27/05/16 -
Price 4.60 5.01 5.02 5.04 4.72 4.90 4.98 -
P/RPS 1.38 1.53 1.59 1.73 1.69 1.79 1.87 -18.32%
P/EPS 21.27 16.77 11.65 16.34 -109.38 29.38 23.26 -5.78%
EY 4.70 5.96 8.59 6.12 -0.91 3.40 4.30 6.10%
DY 3.04 3.19 1.99 1.98 2.54 2.45 2.41 16.72%
P/NAPS 0.71 0.78 0.79 0.82 0.79 0.84 0.85 -11.29%

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