[KSENG] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.88%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 958,159 1,086,486 930,344 1,055,898 1,254,961 1,018,862 913,156 0.80%
PBT 157,199 166,446 181,017 98,794 95,751 356,405 123,467 4.10%
Tax -19,217 -38,091 -33,771 -16,794 -20,839 -22,749 -24,512 -3.97%
NP 137,982 128,355 147,246 82,000 74,912 333,656 98,955 5.69%
-
NP to SH 135,619 129,493 148,817 82,658 74,648 331,646 100,610 5.10%
-
Tax Rate 12.22% 22.88% 18.66% 17.00% 21.76% 6.38% 19.85% -
Total Cost 820,177 958,131 783,098 973,898 1,180,049 685,206 814,201 0.12%
-
Net Worth 2,140,446 2,035,147 1,999,356 1,840,690 1,771,674 1,824,404 1,192,379 10.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 35,973 37,821 39,626 36,021 36,009 23,942 23,943 7.01%
Div Payout % 26.53% 29.21% 26.63% 43.58% 48.24% 7.22% 23.80% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,140,446 2,035,147 1,999,356 1,840,690 1,771,674 1,824,404 1,192,379 10.23%
NOSH 361,477 360,203 360,244 360,213 360,096 239,423 239,433 7.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 14.40% 11.81% 15.83% 7.77% 5.97% 32.75% 10.84% -
ROE 6.34% 6.36% 7.44% 4.49% 4.21% 18.18% 8.44% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 266.35 301.63 258.25 293.13 348.51 425.55 381.38 -5.80%
EPS 37.67 35.95 41.31 22.95 20.73 92.25 42.02 -1.80%
DPS 10.00 10.50 11.00 10.00 10.00 10.00 10.00 0.00%
NAPS 5.95 5.65 5.55 5.11 4.92 7.62 4.98 3.00%
Adjusted Per Share Value based on latest NOSH - 360,378
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 265.07 300.57 257.37 292.11 347.18 281.86 252.62 0.80%
EPS 37.52 35.82 41.17 22.87 20.65 91.75 27.83 5.10%
DPS 9.95 10.46 10.96 9.97 9.96 6.62 6.62 7.02%
NAPS 5.9214 5.6301 5.5311 5.0921 4.9012 5.0471 3.2986 10.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 5.33 5.26 6.88 4.56 3.95 4.50 2.60 -
P/RPS 2.00 1.74 2.66 1.56 1.13 1.06 0.68 19.68%
P/EPS 14.14 14.61 16.65 19.87 19.05 3.25 6.19 14.75%
EY 7.07 6.85 6.00 5.03 5.25 30.78 16.16 -12.86%
DY 1.88 2.00 1.60 2.19 2.53 2.22 3.85 -11.25%
P/NAPS 0.90 0.93 1.24 0.89 0.80 0.59 0.52 9.56%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 27/02/14 25/02/13 27/02/12 24/02/11 25/02/10 -
Price 5.43 5.32 6.49 4.18 4.16 4.35 2.73 -
P/RPS 2.04 1.76 2.51 1.43 1.19 1.02 0.72 18.94%
P/EPS 14.40 14.77 15.71 18.22 20.07 3.14 6.50 14.16%
EY 6.94 6.77 6.37 5.49 4.98 31.84 15.39 -12.42%
DY 1.84 1.97 1.69 2.39 2.40 2.30 3.66 -10.82%
P/NAPS 0.91 0.94 1.17 0.82 0.85 0.57 0.55 8.75%

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