[KSENG] YoY Cumulative 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- 152.49%
YoY- 68.81%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 466,169 442,521 535,617 457,738 532,445 617,715 473,709 -0.26%
PBT 2,350 82,720 48,708 88,014 54,583 41,523 39,124 -37.39%
Tax -3,694 -10,219 -13,572 -18,110 -12,530 -9,856 -10,050 -15.35%
NP -1,344 72,501 35,136 69,904 42,053 31,667 29,074 -
-
NP to SH -3,890 71,791 34,922 68,552 40,608 30,676 26,571 -
-
Tax Rate 157.19% 12.35% 27.86% 20.58% 22.96% 23.74% 25.69% -
Total Cost 467,513 370,020 500,481 387,834 490,392 586,048 444,635 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 21,611 21,612 23,401 21,613 21,613 21,602 14,362 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 -0.19% 3.42% 1.79% 3.62% 2.24% 1.69% 1.61% -
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 129.42 122.85 148.77 127.07 147.81 171.57 197.89 -6.82%
EPS -1.08 19.93 9.70 19.03 11.27 8.52 11.10 -
DPS 6.00 6.00 6.50 6.00 6.00 6.00 6.00 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 129.70 123.12 149.03 127.36 148.14 171.87 131.80 -0.26%
EPS -1.08 19.97 9.72 19.07 11.30 8.54 7.39 -
DPS 6.01 6.01 6.51 6.01 6.01 6.01 4.00 7.01%
NAPS 5.8125 5.843 5.4392 5.262 5.0515 5.0389 4.5956 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 3.71 4.29 4.56 3.94 2.64 2.47 1.69 13.98%
P/EPS -444.44 26.44 70.00 26.33 34.60 49.77 30.18 -
EY -0.23 3.78 1.43 3.80 2.89 2.01 3.31 -
DY 1.25 1.14 0.96 1.20 1.54 1.42 1.79 -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 3.79 3.66 4.35 4.30 2.76 2.25 1.94 11.79%
P/EPS -453.70 22.58 66.70 28.74 36.19 45.31 34.50 -
EY -0.22 4.43 1.50 3.48 2.76 2.21 2.90 -
DY 1.22 1.33 1.00 1.10 1.47 1.55 1.57 -4.11%
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