[KSENG] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 162.61%
YoY- 130.37%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 696,855 874,782 728,191 685,047 834,093 684,356 774,809 -1.75%
PBT 50,102 4,845 51,604 207,468 107,782 136,785 72,017 -5.86%
Tax -30,554 -3,430 -10,703 -16,732 -25,799 -26,046 -10,617 19.25%
NP 19,548 1,415 40,901 190,736 81,983 110,739 61,400 -17.35%
-
NP to SH 16,697 2,237 37,402 188,528 81,838 111,111 59,676 -19.11%
-
Tax Rate 60.98% 70.79% 20.74% 8.06% 23.94% 19.04% 14.74% -
Total Cost 677,307 873,367 687,290 494,311 752,110 573,617 713,409 -0.86%
-
Net Worth 2,242,119 2,332,207 2,134,651 2,142,772 1,977,399 1,916,079 1,807,927 3.65%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 14,372 35,935 21,562 21,607 37,819 39,618 36,014 -14.18%
Div Payout % 86.08% 1,606.41% 57.65% 11.46% 46.21% 35.66% 60.35% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,242,119 2,332,207 2,134,651 2,142,772 1,977,399 1,916,079 1,807,927 3.65%
NOSH 361,477 361,477 361,477 360,129 361,477 360,165 360,144 0.06%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.81% 0.16% 5.62% 27.84% 9.83% 16.18% 7.92% -
ROE 0.74% 0.10% 1.75% 8.80% 4.14% 5.80% 3.30% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 193.94 243.43 202.63 190.22 231.58 190.01 215.14 -1.71%
EPS 4.65 0.62 10.41 52.35 22.72 30.85 16.57 -19.07%
DPS 4.00 10.00 6.00 6.00 10.50 11.00 10.00 -14.15%
NAPS 6.24 6.49 5.94 5.95 5.49 5.32 5.02 3.69%
Adjusted Per Share Value based on latest NOSH - 360,077
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 192.78 242.00 201.45 189.51 230.75 189.32 214.35 -1.75%
EPS 4.62 0.62 10.35 52.15 22.64 30.74 16.51 -19.11%
DPS 3.98 9.94 5.97 5.98 10.46 10.96 9.96 -14.17%
NAPS 6.2027 6.4519 5.9054 5.9278 5.4703 5.3007 5.0015 3.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.16 4.90 4.79 5.00 6.20 5.74 3.88 -
P/RPS 2.14 2.01 2.36 2.63 2.68 3.02 1.80 2.92%
P/EPS 89.52 787.14 46.02 9.55 27.29 18.61 23.42 25.02%
EY 1.12 0.13 2.17 10.47 3.66 5.37 4.27 -19.98%
DY 0.96 2.04 1.25 1.20 1.69 1.92 2.58 -15.18%
P/NAPS 0.67 0.76 0.81 0.84 1.13 1.08 0.77 -2.29%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 29/11/17 29/11/16 27/11/15 27/11/14 27/11/13 28/11/12 -
Price 4.05 4.60 4.72 5.13 5.93 7.48 3.89 -
P/RPS 2.09 1.89 2.33 2.70 2.56 3.94 1.81 2.42%
P/EPS 87.15 738.95 45.35 9.80 26.10 24.25 23.48 24.41%
EY 1.15 0.14 2.21 10.20 3.83 4.12 4.26 -19.59%
DY 0.99 2.17 1.27 1.17 1.77 1.47 2.57 -14.69%
P/NAPS 0.65 0.71 0.79 0.86 1.08 1.41 0.77 -2.78%

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