[KSENG] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 31.38%
YoY- 91.02%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 876,912 872,816 1,089,392 918,904 976,984 995,728 957,500 -1.45%
PBT -130,764 129,280 129,276 154,088 83,352 16,476 76,648 -
Tax 2,768 -27,640 -33,596 -40,604 -23,432 -3,832 -17,096 -
NP -127,996 101,640 95,680 113,484 59,920 12,644 59,552 -
-
NP to SH -132,880 101,728 94,228 108,600 56,852 11,860 55,372 -
-
Tax Rate - 21.38% 25.99% 26.35% 28.11% 23.26% 22.30% -
Total Cost 1,004,908 771,176 993,712 805,420 917,064 983,084 897,948 1.89%
-
Net Worth 2,099,619 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 1,662,117 3.96%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,099,619 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 1,662,117 3.96%
NOSH 359,523 360,226 360,198 360,079 359,822 361,585 239,498 6.99%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -14.60% 11.65% 8.78% 12.35% 6.13% 1.27% 6.22% -
ROE -6.33% 4.89% 4.75% 5.77% 3.11% 0.65% 3.33% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 243.91 242.30 302.44 255.19 271.52 275.38 399.79 -7.89%
EPS -36.96 28.24 26.16 30.16 15.80 3.28 23.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.84 5.78 5.51 5.23 5.08 5.02 6.94 -2.83%
Adjusted Per Share Value based on latest NOSH - 360,079
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 242.59 241.46 301.37 254.21 270.28 275.46 264.89 -1.45%
EPS -36.76 28.14 26.07 30.04 15.73 3.28 15.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8084 5.76 5.4905 5.2098 5.0568 5.0215 4.5981 3.96%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 5.22 5.42 6.97 5.21 4.08 4.15 3.80 -
P/RPS 2.14 2.24 2.30 2.04 1.50 1.51 0.95 14.47%
P/EPS -14.12 19.19 26.64 17.27 25.82 126.52 16.44 -
EY -7.08 5.21 3.75 5.79 3.87 0.79 6.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 1.26 1.00 0.80 0.83 0.55 8.34%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 28/05/14 29/05/13 25/05/12 24/05/11 27/05/10 -
Price 4.98 5.24 7.01 5.09 3.82 4.43 3.26 -
P/RPS 2.04 2.16 2.32 1.99 1.41 1.61 0.82 16.38%
P/EPS -13.47 18.56 26.80 16.88 24.18 135.06 14.10 -
EY -7.42 5.39 3.73 5.93 4.14 0.74 7.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 1.27 0.97 0.75 0.88 0.47 10.36%

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