[KSENG] YoY 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- 85.71%
YoY- -4.75%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 224,317 263,269 228,012 288,199 368,783 234,334 236,311 -0.86%
PBT 50,400 16,389 49,492 33,745 37,404 19,962 39,656 4.07%
Tax -3,309 -5,173 -7,959 -6,672 -8,898 -5,776 -5,336 -7.65%
NP 47,091 11,216 41,533 27,073 28,506 14,186 34,320 5.41%
-
NP to SH 46,359 11,365 41,402 26,395 27,711 12,728 34,192 5.20%
-
Tax Rate 6.57% 31.56% 16.08% 19.77% 23.79% 28.93% 13.46% -
Total Cost 177,226 252,053 186,479 261,126 340,277 220,148 201,991 -2.15%
-
Net Worth 2,100,023 1,952,909 1,891,736 1,815,564 1,812,566 1,650,811 1,156,494 10.44%
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 23,377 21,619 21,613 21,621 14,354 14,366 7.04%
Div Payout % 46.62% 205.70% 52.22% 81.89% 78.02% 112.78% 42.02% -
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 2,100,023 1,952,909 1,891,736 1,815,564 1,812,566 1,650,811 1,156,494 10.44%
NOSH 360,209 359,651 360,330 361,477 360,351 239,248 239,439 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 20.99% 4.26% 18.22% 9.39% 7.73% 6.05% 14.52% -
ROE 2.21% 0.58% 2.19% 1.45% 1.53% 0.77% 2.96% -
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 62.27 73.20 63.28 80.00 102.34 97.95 98.69 -7.38%
EPS 12.87 3.16 11.49 7.33 7.69 5.32 14.28 -1.71%
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 62.41 73.25 63.44 80.19 102.61 65.20 65.75 -0.86%
EPS 12.90 3.16 11.52 7.34 7.71 3.54 9.51 5.21%
DPS 6.01 6.50 6.02 6.01 6.02 3.99 4.00 7.01%
NAPS 5.8429 5.4336 5.2634 5.0515 5.0431 4.5931 3.2177 10.44%
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 8.46 9.28 7.92 4.87 4.14 3.42 2.44 23.01%
P/EPS 40.95 214.87 43.60 53.23 55.14 62.97 16.88 15.90%
EY 2.44 0.47 2.29 1.88 1.81 1.59 5.93 -13.75%
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 7.23 8.84 8.64 5.10 3.77 3.91 2.56 18.88%
P/EPS 34.97 204.75 47.61 55.68 50.20 71.99 17.72 11.99%
EY 2.86 0.49 2.10 1.80 1.99 1.39 5.64 -10.69%
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