[KSENG] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 62.08%
YoY- 86.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 728,191 685,047 834,093 684,356 774,809 953,257 742,670 -0.32%
PBT 51,604 207,468 107,782 136,785 72,017 75,129 319,011 -26.16%
Tax -10,703 -16,732 -25,799 -26,046 -10,617 -18,291 -14,993 -5.45%
NP 40,901 190,736 81,983 110,739 61,400 56,838 304,018 -28.39%
-
NP to SH 37,402 188,528 81,838 111,111 59,676 55,565 301,091 -29.34%
-
Tax Rate 20.74% 8.06% 23.94% 19.04% 14.74% 24.35% 4.70% -
Total Cost 687,290 494,311 752,110 573,617 713,409 896,419 438,652 7.76%
-
Net Worth 2,134,651 2,142,772 1,977,399 1,916,079 1,807,927 1,764,539 1,740,562 3.45%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 21,562 21,607 37,819 39,618 36,014 36,011 23,941 -1.72%
Div Payout % 57.65% 11.46% 46.21% 35.66% 60.35% 64.81% 7.95% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,134,651 2,142,772 1,977,399 1,916,079 1,807,927 1,764,539 1,740,562 3.45%
NOSH 361,477 360,129 361,477 360,165 360,144 360,110 239,417 7.10%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.62% 27.84% 9.83% 16.18% 7.92% 5.96% 40.94% -
ROE 1.75% 8.80% 4.14% 5.80% 3.30% 3.15% 17.30% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 202.63 190.22 231.58 190.01 215.14 264.71 310.20 -6.84%
EPS 10.41 52.35 22.72 30.85 16.57 15.43 125.76 -33.95%
DPS 6.00 6.00 10.50 11.00 10.00 10.00 10.00 -8.15%
NAPS 5.94 5.95 5.49 5.32 5.02 4.90 7.27 -3.30%
Adjusted Per Share Value based on latest NOSH - 360,059
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 202.61 190.60 232.07 190.41 215.58 265.23 206.63 -0.32%
EPS 10.41 52.45 22.77 30.91 16.60 15.46 83.77 -29.33%
DPS 6.00 6.01 10.52 11.02 10.02 10.02 6.66 -1.72%
NAPS 5.9393 5.9619 5.5018 5.3312 5.0302 4.9095 4.8428 3.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.79 5.00 6.20 5.74 3.88 3.74 3.77 -
P/RPS 2.36 2.63 2.68 3.02 1.80 1.41 1.22 11.61%
P/EPS 46.02 9.55 27.29 18.61 23.42 24.24 3.00 57.56%
EY 2.17 10.47 3.66 5.37 4.27 4.13 33.36 -36.55%
DY 1.25 1.20 1.69 1.92 2.58 2.67 2.65 -11.76%
P/NAPS 0.81 0.84 1.13 1.08 0.77 0.76 0.52 7.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 27/11/15 27/11/14 27/11/13 28/11/12 29/11/11 29/11/10 -
Price 4.72 5.13 5.93 7.48 3.89 3.74 4.00 -
P/RPS 2.33 2.70 2.56 3.94 1.81 1.41 1.29 10.34%
P/EPS 45.35 9.80 26.10 24.25 23.48 24.24 3.18 55.66%
EY 2.21 10.20 3.83 4.12 4.26 4.13 31.44 -35.73%
DY 1.27 1.17 1.77 1.47 2.57 2.67 2.50 -10.66%
P/NAPS 0.79 0.86 1.08 1.41 0.77 0.76 0.55 6.21%

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