[KSSC] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KSSC] K. SENG SENG CORPORATION BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 497.3%
YoY- 803.6%
Quarter Report
Latest QR
Upcoming QR
KSSC's Result
KSSC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 102,683 92,893 92,834 89,724 90,694 88,514 83,325 14.98%
PBT 15,556 13,979 14,061 13,890 3,115 3,550 3,041 197.77%
Tax -1,115 -719 -778 -734 -813 -950 -826 22.20%
NP 14,441 13,260 13,283 13,156 2,302 2,600 2,215 250.19%
-
NP to SH 14,226 13,192 13,198 13,039 2,183 2,480 2,087 260.77%
-
Tax Rate 7.17% 5.14% 5.53% 5.28% 26.10% 26.76% 27.16% -
Total Cost 88,242 79,633 79,551 76,568 88,392 85,914 81,110 5.79%
-
Net Worth 71,040 72,959 72,959 72,000 60,479 60,479 60,257 11.63%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,775 3,775 3,775 956 956 956 956 150.45%
Div Payout % 26.54% 28.62% 28.61% 7.34% 43.81% 38.57% 45.83% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 71,040 72,959 72,959 72,000 60,479 60,479 60,257 11.63%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.06% 14.27% 14.31% 14.66% 2.54% 2.94% 2.66% -
ROE 20.03% 18.08% 18.09% 18.11% 3.61% 4.10% 3.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 106.96 96.76 96.70 93.46 94.47 92.20 87.12 14.70%
EPS 14.82 13.74 13.75 13.58 2.27 2.58 2.18 260.12%
DPS 3.95 3.95 3.95 1.00 1.00 1.00 1.00 150.50%
NAPS 0.74 0.76 0.76 0.75 0.63 0.63 0.63 11.35%
Adjusted Per Share Value based on latest NOSH - 96,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 68.33 61.81 61.77 59.70 60.35 58.90 55.45 14.98%
EPS 9.47 8.78 8.78 8.68 1.45 1.65 1.39 260.64%
DPS 2.51 2.51 2.51 0.64 0.64 0.64 0.64 149.31%
NAPS 0.4727 0.4855 0.4855 0.4791 0.4025 0.4025 0.401 11.62%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.605 0.54 0.39 0.36 0.315 0.345 0.33 -
P/RPS 0.57 0.56 0.40 0.39 0.33 0.37 0.38 31.13%
P/EPS 4.08 3.93 2.84 2.65 13.85 13.35 15.12 -58.34%
EY 24.49 25.45 35.25 37.73 7.22 7.49 6.61 140.01%
DY 6.53 7.31 10.13 2.78 3.17 2.90 3.03 67.07%
P/NAPS 0.82 0.71 0.51 0.48 0.50 0.55 0.52 35.59%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 20/05/14 19/02/14 19/11/13 20/08/13 23/05/13 07/02/13 -
Price 0.61 0.685 0.39 0.30 0.315 0.36 0.32 -
P/RPS 0.57 0.71 0.40 0.32 0.33 0.39 0.37 33.49%
P/EPS 4.12 4.98 2.84 2.21 13.85 13.94 14.67 -57.21%
EY 24.29 20.06 35.25 45.27 7.22 7.18 6.82 133.76%
DY 6.48 5.77 10.13 3.33 3.17 2.78 3.13 62.65%
P/NAPS 0.82 0.90 0.51 0.40 0.50 0.57 0.51 37.36%

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