[KSENG] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 417.3%
YoY- 15.45%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,071,234 915,476 1,064,890 1,235,430 947,418 901,762 1,472,648 -5.16%
PBT 97,416 176,028 109,166 83,046 78,248 125,544 163,372 -8.25%
Tax -27,144 -36,220 -25,060 -19,712 -20,100 -25,024 -43,698 -7.62%
NP 70,272 139,808 84,106 63,334 58,148 100,520 119,674 -8.48%
-
NP to SH 69,844 137,104 81,216 61,352 53,142 98,872 111,930 -7.55%
-
Tax Rate 27.86% 20.58% 22.96% 23.74% 25.69% 19.93% 26.75% -
Total Cost 1,000,962 775,668 980,784 1,172,096 889,270 801,242 1,352,974 -4.89%
-
Net Worth 1,954,911 1,891,213 1,815,564 1,811,036 1,651,710 1,156,299 1,111,157 9.86%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 46,802 43,227 43,227 43,205 28,725 28,727 38,315 3.38%
Div Payout % 67.01% 31.53% 53.23% 70.42% 54.05% 29.06% 34.23% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,954,911 1,891,213 1,815,564 1,811,036 1,651,710 1,156,299 1,111,157 9.86%
NOSH 360,020 360,231 361,477 360,046 239,378 239,399 239,473 7.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.56% 15.27% 7.90% 5.13% 6.14% 11.15% 8.13% -
ROE 3.57% 7.25% 4.47% 3.39% 3.22% 8.55% 10.07% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 297.55 254.14 295.61 343.13 395.78 376.68 614.95 -11.39%
EPS 19.40 38.06 22.54 17.04 22.20 41.30 46.74 -13.62%
DPS 13.00 12.00 12.00 12.00 12.00 12.00 16.00 -3.39%
NAPS 5.43 5.25 5.04 5.03 6.90 4.83 4.64 2.65%
Adjusted Per Share Value based on latest NOSH - 360,351
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 296.35 253.26 294.59 341.77 262.10 249.47 407.40 -5.16%
EPS 19.32 37.93 22.47 16.97 14.70 27.35 30.96 -7.55%
DPS 12.95 11.96 11.96 11.95 7.95 7.95 10.60 3.39%
NAPS 5.4081 5.2319 5.0226 5.0101 4.5693 3.1988 3.0739 9.86%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.79 5.01 3.90 4.24 3.35 2.41 2.89 -
P/RPS 2.28 1.97 1.32 1.24 0.85 0.64 0.47 30.09%
P/EPS 35.00 13.16 17.30 24.88 15.09 5.84 6.18 33.49%
EY 2.86 7.60 5.78 4.02 6.63 17.14 16.17 -25.06%
DY 1.91 2.40 3.08 2.83 3.58 4.98 5.54 -16.25%
P/NAPS 1.25 0.95 0.77 0.84 0.49 0.50 0.62 12.39%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 29/08/13 27/08/12 24/08/11 24/08/10 27/08/09 12/09/08 -
Price 6.47 5.47 4.08 3.86 3.83 2.53 2.57 -
P/RPS 2.17 2.15 1.38 1.12 0.97 0.67 0.42 31.46%
P/EPS 33.35 14.37 18.10 22.65 17.25 6.13 5.50 35.01%
EY 3.00 6.96 5.53 4.41 5.80 16.32 18.19 -25.93%
DY 2.01 2.19 2.94 3.11 3.13 4.74 6.23 -17.17%
P/NAPS 1.19 1.04 0.81 0.77 0.56 0.52 0.55 13.72%

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