[KSENG] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -80.96%
YoY- 379.36%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 218,204 272,348 229,726 244,246 248,932 239,375 214,570 0.28%
PBT 32,320 32,319 38,522 20,838 4,119 19,162 23,116 5.74%
Tax -6,910 -8,399 -10,151 -5,858 -958 -4,274 -7,176 -0.62%
NP 25,410 23,920 28,371 14,980 3,161 14,888 15,940 8.07%
-
NP to SH 25,432 23,557 27,150 14,213 2,965 13,843 15,244 8.90%
-
Tax Rate 21.38% 25.99% 26.35% 28.11% 23.26% 22.30% 31.04% -
Total Cost 192,794 248,428 201,355 229,266 245,771 224,487 198,630 -0.49%
-
Net Worth 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 1,662,117 1,143,898 10.49%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,082,110 1,984,695 1,883,216 1,827,899 1,815,158 1,662,117 1,143,898 10.49%
NOSH 360,226 360,198 360,079 359,822 361,585 239,498 239,309 7.05%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.65% 8.78% 12.35% 6.13% 1.27% 6.22% 7.43% -
ROE 1.22% 1.19% 1.44% 0.78% 0.16% 0.83% 1.33% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 60.57 75.61 63.80 67.88 68.84 99.95 89.66 -6.32%
EPS 7.06 6.54 7.54 3.95 0.82 5.78 6.37 1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.78 5.51 5.23 5.08 5.02 6.94 4.78 3.21%
Adjusted Per Share Value based on latest NOSH - 359,822
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 60.71 75.78 63.92 67.96 69.26 66.60 59.70 0.27%
EPS 7.08 6.55 7.55 3.95 0.82 3.85 4.24 8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7931 5.5221 5.2397 5.0858 5.0504 4.6246 3.1827 10.49%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.42 6.97 5.21 4.08 4.15 3.80 1.93 -
P/RPS 8.95 9.22 8.17 6.01 6.03 3.80 2.15 26.81%
P/EPS 76.77 106.57 69.10 103.29 506.10 65.74 30.30 16.75%
EY 1.30 0.94 1.45 0.97 0.20 1.52 3.30 -14.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.26 1.00 0.80 0.83 0.55 0.40 15.29%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 28/05/14 29/05/13 25/05/12 24/05/11 27/05/10 21/05/09 -
Price 5.24 7.01 5.09 3.82 4.43 3.26 2.25 -
P/RPS 8.65 9.27 7.98 5.63 6.43 3.26 2.51 22.88%
P/EPS 74.22 107.19 67.51 96.71 540.24 56.40 35.32 13.16%
EY 1.35 0.93 1.48 1.03 0.19 1.77 2.83 -11.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.27 0.97 0.75 0.88 0.47 0.47 11.63%

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