[KSENG] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 185.71%
YoY- 32.38%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 442,521 535,617 457,738 532,445 617,715 473,709 450,881 -0.31%
PBT 82,720 48,708 88,014 54,583 41,523 39,124 62,772 4.70%
Tax -10,219 -13,572 -18,110 -12,530 -9,856 -10,050 -12,512 -3.31%
NP 72,501 35,136 69,904 42,053 31,667 29,074 50,260 6.29%
-
NP to SH 71,791 34,922 68,552 40,608 30,676 26,571 49,436 6.41%
-
Tax Rate 12.35% 27.86% 20.58% 22.96% 23.74% 25.69% 19.93% -
Total Cost 370,020 500,481 387,834 490,392 586,048 444,635 400,621 -1.31%
-
Net Worth 2,100,057 1,954,911 1,891,213 1,815,564 1,811,036 1,651,710 1,156,299 10.45%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 21,612 23,401 21,613 21,613 21,602 14,362 14,363 7.04%
Div Payout % 30.11% 67.01% 31.53% 53.23% 70.42% 54.05% 29.06% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,100,057 1,954,911 1,891,213 1,815,564 1,811,036 1,651,710 1,156,299 10.45%
NOSH 360,215 360,020 360,231 361,477 360,046 239,378 239,399 7.04%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 16.38% 6.56% 15.27% 7.90% 5.13% 6.14% 11.15% -
ROE 3.42% 1.79% 3.62% 2.24% 1.69% 1.61% 4.28% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 122.85 148.77 127.07 147.81 171.57 197.89 188.34 -6.87%
EPS 19.93 9.70 19.03 11.27 8.52 11.10 20.65 -0.58%
DPS 6.00 6.50 6.00 6.00 6.00 6.00 6.00 0.00%
NAPS 5.83 5.43 5.25 5.04 5.03 6.90 4.83 3.18%
Adjusted Per Share Value based on latest NOSH - 361,477
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 123.12 149.03 127.36 148.14 171.87 131.80 125.45 -0.31%
EPS 19.97 9.72 19.07 11.30 8.54 7.39 13.75 6.41%
DPS 6.01 6.51 6.01 6.01 6.01 4.00 4.00 7.01%
NAPS 5.843 5.4392 5.262 5.0515 5.0389 4.5956 3.2172 10.45%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.27 6.79 5.01 3.90 4.24 3.35 2.41 -
P/RPS 4.29 4.56 3.94 2.64 2.47 1.69 1.28 22.32%
P/EPS 26.44 70.00 26.33 34.60 49.77 30.18 11.67 14.59%
EY 3.78 1.43 3.80 2.89 2.01 3.31 8.57 -12.74%
DY 1.14 0.96 1.20 1.54 1.42 1.79 2.49 -12.20%
P/NAPS 0.90 1.25 0.95 0.77 0.84 0.49 0.50 10.28%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 26/08/14 29/08/13 27/08/12 24/08/11 24/08/10 27/08/09 -
Price 4.50 6.47 5.47 4.08 3.86 3.83 2.53 -
P/RPS 3.66 4.35 4.30 2.76 2.25 1.94 1.34 18.22%
P/EPS 22.58 66.70 28.74 36.19 45.31 34.50 12.25 10.72%
EY 4.43 1.50 3.48 2.76 2.21 2.90 8.16 -9.67%
DY 1.33 1.00 1.10 1.47 1.55 1.57 2.37 -9.17%
P/NAPS 0.77 1.19 1.04 0.81 0.77 0.56 0.52 6.75%

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