[KSSC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KSSC] K. SENG SENG CORPORATION BHD
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 44.63%
YoY- -24.36%
Quarter Report
Latest QR
Upcoming QR
KSSC's Result
KSSC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 89,724 90,694 88,514 83,325 77,108 71,554 69,714 18.30%
PBT 13,890 3,115 3,550 3,041 2,156 2,501 2,624 203.42%
Tax -734 -813 -950 -826 -634 -766 -319 74.20%
NP 13,156 2,302 2,600 2,215 1,522 1,735 2,305 219.03%
-
NP to SH 13,039 2,183 2,480 2,087 1,443 1,613 2,203 226.85%
-
Tax Rate 5.28% 26.10% 26.76% 27.16% 29.41% 30.63% 12.16% -
Total Cost 76,568 88,392 85,914 81,110 75,586 69,819 67,409 8.85%
-
Net Worth 72,000 60,479 60,479 60,257 59,520 59,520 59,849 13.10%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 956 956 956 956 1,862 1,862 1,862 -35.85%
Div Payout % 7.34% 43.81% 38.57% 45.83% 129.07% 115.47% 84.54% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 72,000 60,479 60,479 60,257 59,520 59,520 59,849 13.10%
NOSH 96,000 96,000 96,000 96,000 96,000 96,000 96,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.66% 2.54% 2.94% 2.66% 1.97% 2.42% 3.31% -
ROE 18.11% 3.61% 4.10% 3.46% 2.42% 2.71% 3.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 93.46 94.47 92.20 87.12 80.32 74.54 73.38 17.48%
EPS 13.58 2.27 2.58 2.18 1.50 1.68 2.32 224.44%
DPS 1.00 1.00 1.00 1.00 1.94 1.94 1.96 -36.12%
NAPS 0.75 0.63 0.63 0.63 0.62 0.62 0.63 12.31%
Adjusted Per Share Value based on latest NOSH - 96,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 59.70 60.35 58.90 55.45 51.31 47.61 46.39 18.29%
EPS 8.68 1.45 1.65 1.39 0.96 1.07 1.47 226.33%
DPS 0.64 0.64 0.64 0.64 1.24 1.24 1.24 -35.63%
NAPS 0.4791 0.4025 0.4025 0.401 0.3961 0.3961 0.3983 13.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.36 0.315 0.345 0.33 0.32 0.35 0.375 -
P/RPS 0.39 0.33 0.37 0.38 0.40 0.47 0.51 -16.36%
P/EPS 2.65 13.85 13.35 15.12 21.29 20.83 16.17 -70.01%
EY 37.73 7.22 7.49 6.61 4.70 4.80 6.18 233.67%
DY 2.78 3.17 2.90 3.03 6.06 5.54 5.23 -34.35%
P/NAPS 0.48 0.50 0.55 0.52 0.52 0.56 0.60 -13.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 19/11/13 20/08/13 23/05/13 07/02/13 20/11/12 15/08/12 11/05/12 -
Price 0.30 0.315 0.36 0.32 0.35 0.32 0.375 -
P/RPS 0.32 0.33 0.39 0.37 0.44 0.43 0.51 -26.68%
P/EPS 2.21 13.85 13.94 14.67 23.28 19.05 16.17 -73.43%
EY 45.27 7.22 7.18 6.82 4.29 5.25 6.18 276.72%
DY 3.33 3.17 2.78 3.13 5.54 6.06 5.23 -25.96%
P/NAPS 0.40 0.50 0.57 0.51 0.56 0.52 0.60 -23.66%

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