[KSENG] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 26.25%
YoY- 68.81%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 932,338 885,042 1,071,234 915,476 1,064,890 1,235,430 947,418 -0.26%
PBT 4,700 165,440 97,416 176,028 109,166 83,046 78,248 -37.39%
Tax -7,388 -20,438 -27,144 -36,220 -25,060 -19,712 -20,100 -15.35%
NP -2,688 145,002 70,272 139,808 84,106 63,334 58,148 -
-
NP to SH -7,780 143,582 69,844 137,104 81,216 61,352 53,142 -
-
Tax Rate 157.19% 12.35% 27.86% 20.58% 22.96% 23.74% 25.69% -
Total Cost 935,026 740,040 1,000,962 775,668 980,784 1,172,096 889,270 0.83%
-
Net Worth 2,089,074 2,100,057 1,954,911 1,891,213 1,815,564 1,811,036 1,651,710 3.98%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 43,222 43,225 46,802 43,227 43,227 43,205 28,725 7.04%
Div Payout % 0.00% 30.11% 67.01% 31.53% 53.23% 70.42% 54.05% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,089,074 2,100,057 1,954,911 1,891,213 1,815,564 1,811,036 1,651,710 3.98%
NOSH 360,185 360,215 360,020 360,231 361,477 360,046 239,378 7.04%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -0.29% 16.38% 6.56% 15.27% 7.90% 5.13% 6.14% -
ROE -0.37% 6.84% 3.57% 7.25% 4.47% 3.39% 3.22% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 258.85 245.70 297.55 254.14 295.61 343.13 395.78 -6.82%
EPS -2.16 39.86 19.40 38.06 22.54 17.04 22.20 -
DPS 12.00 12.00 13.00 12.00 12.00 12.00 12.00 0.00%
NAPS 5.80 5.83 5.43 5.25 5.04 5.03 6.90 -2.85%
Adjusted Per Share Value based on latest NOSH - 360,330
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 257.92 244.84 296.35 253.26 294.59 341.77 262.10 -0.26%
EPS -2.15 39.72 19.32 37.93 22.47 16.97 14.70 -
DPS 11.96 11.96 12.95 11.96 11.96 11.95 7.95 7.03%
NAPS 5.7793 5.8097 5.4081 5.2319 5.0226 5.0101 4.5693 3.98%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.80 5.27 6.79 5.01 3.90 4.24 3.35 -
P/RPS 1.85 2.14 2.28 1.97 1.32 1.24 0.85 13.82%
P/EPS -222.22 13.22 35.00 13.16 17.30 24.88 15.09 -
EY -0.45 7.56 2.86 7.60 5.78 4.02 6.63 -
DY 2.50 2.28 1.91 2.40 3.08 2.83 3.58 -5.80%
P/NAPS 0.83 0.90 1.25 0.95 0.77 0.84 0.49 9.17%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 24/08/15 26/08/14 29/08/13 27/08/12 24/08/11 24/08/10 -
Price 4.90 4.50 6.47 5.47 4.08 3.86 3.83 -
P/RPS 1.89 1.83 2.17 2.15 1.38 1.12 0.97 11.74%
P/EPS -226.85 11.29 33.35 14.37 18.10 22.65 17.25 -
EY -0.44 8.86 3.00 6.96 5.53 4.41 5.80 -
DY 2.45 2.67 2.01 2.19 2.94 3.11 3.13 -3.99%
P/NAPS 0.84 0.77 1.19 1.04 0.81 0.77 0.56 6.98%

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