[KSSC] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[KSSC] K. SENG SENG CORPORATION BHD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -11.98%
YoY- 35.34%
Quarter Report
Latest QR
Upcoming QR
KSSC's Result
KSSC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 92,893 92,834 89,724 90,694 88,514 83,325 77,108 13.23%
PBT 13,979 14,061 13,890 3,115 3,550 3,041 2,156 248.10%
Tax -719 -778 -734 -813 -950 -826 -634 8.75%
NP 13,260 13,283 13,156 2,302 2,600 2,215 1,522 323.96%
-
NP to SH 13,192 13,198 13,039 2,183 2,480 2,087 1,443 337.80%
-
Tax Rate 5.14% 5.53% 5.28% 26.10% 26.76% 27.16% 29.41% -
Total Cost 79,633 79,551 76,568 88,392 85,914 81,110 75,586 3.54%
-
Net Worth 72,959 72,959 72,000 60,479 60,479 60,257 59,520 14.55%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 3,775 3,775 956 956 956 956 1,862 60.25%
Div Payout % 28.62% 28.61% 7.34% 43.81% 38.57% 45.83% 129.07% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 72,959 72,959 72,000 60,479 60,479 60,257 59,520 14.55%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.27% 14.31% 14.66% 2.54% 2.94% 2.66% 1.97% -
ROE 18.08% 18.09% 18.11% 3.61% 4.10% 3.46% 2.42% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 96.76 96.70 93.46 94.47 92.20 87.12 80.32 13.23%
EPS 13.74 13.75 13.58 2.27 2.58 2.18 1.50 338.37%
DPS 3.95 3.95 1.00 1.00 1.00 1.00 1.94 60.71%
NAPS 0.76 0.76 0.75 0.63 0.63 0.63 0.62 14.55%
Adjusted Per Share Value based on latest NOSH - 96,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 61.81 61.77 59.70 60.35 58.90 55.45 51.31 13.22%
EPS 8.78 8.78 8.68 1.45 1.65 1.39 0.96 337.92%
DPS 2.51 2.51 0.64 0.64 0.64 0.64 1.24 60.08%
NAPS 0.4855 0.4855 0.4791 0.4025 0.4025 0.401 0.3961 14.54%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.54 0.39 0.36 0.315 0.345 0.33 0.32 -
P/RPS 0.56 0.40 0.39 0.33 0.37 0.38 0.40 25.17%
P/EPS 3.93 2.84 2.65 13.85 13.35 15.12 21.29 -67.61%
EY 25.45 35.25 37.73 7.22 7.49 6.61 4.70 208.67%
DY 7.31 10.13 2.78 3.17 2.90 3.03 6.06 13.33%
P/NAPS 0.71 0.51 0.48 0.50 0.55 0.52 0.52 23.09%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 19/02/14 19/11/13 20/08/13 23/05/13 07/02/13 20/11/12 -
Price 0.685 0.39 0.30 0.315 0.36 0.32 0.35 -
P/RPS 0.71 0.40 0.32 0.33 0.39 0.37 0.44 37.61%
P/EPS 4.98 2.84 2.21 13.85 13.94 14.67 23.28 -64.26%
EY 20.06 35.25 45.27 7.22 7.18 6.82 4.29 179.89%
DY 5.77 10.13 3.33 3.17 2.78 3.13 5.54 2.75%
P/NAPS 0.90 0.51 0.40 0.50 0.57 0.51 0.56 37.24%

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