[KSENG] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.4%
YoY- 64.07%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 321,036 273,112 252,393 245,988 281,089 301,704 276,192 2.53%
PBT 85,698 -50,269 58,664 44,232 26,777 20,622 37,394 14.80%
Tax -11,914 -2,485 -12,292 -7,725 -6,177 -2,548 -7,756 7.40%
NP 73,784 -52,754 46,372 36,507 20,600 18,074 29,638 16.40%
-
NP to SH 73,473 -52,909 47,655 37,706 22,982 19,083 30,555 15.73%
-
Tax Rate 13.90% - 20.95% 17.46% 23.07% 12.36% 20.74% -
Total Cost 247,252 325,866 206,021 209,481 260,489 283,630 246,554 0.04%
-
Net Worth 2,210,088 2,140,446 2,035,153 1,998,742 1,801,892 1,771,478 1,676,382 4.70%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,210,088 2,140,446 2,035,153 1,998,742 1,801,892 1,771,478 1,676,382 4.70%
NOSH 361,447 361,477 360,204 360,133 360,378 360,056 239,483 7.09%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 22.98% -19.32% 18.37% 14.84% 7.33% 5.99% 10.73% -
ROE 3.32% -2.47% 2.34% 1.89% 1.28% 1.08% 1.82% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 89.33 75.92 70.07 68.30 78.00 83.79 115.33 -4.16%
EPS 20.45 -14.71 13.23 10.47 6.38 5.30 8.50 15.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.15 5.95 5.65 5.55 5.00 4.92 7.00 -2.13%
Adjusted Per Share Value based on latest NOSH - 360,133
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 89.32 75.99 70.22 68.44 78.21 83.94 76.85 2.53%
EPS 20.44 -14.72 13.26 10.49 6.39 5.31 8.50 15.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1492 5.9554 5.6625 5.5611 5.0134 4.9288 4.6642 4.71%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.73 5.33 5.26 6.88 4.56 3.95 4.50 -
P/RPS 5.29 7.02 7.51 10.07 5.85 4.71 3.90 5.20%
P/EPS 23.13 -36.24 39.57 65.71 71.50 74.53 35.27 -6.78%
EY 4.32 -2.76 2.53 1.52 1.40 1.34 2.84 7.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.90 0.93 1.24 0.91 0.80 0.64 3.12%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 27/02/14 25/02/13 27/02/12 24/02/11 -
Price 5.04 5.43 5.32 6.49 4.18 4.16 4.35 -
P/RPS 5.64 7.15 7.59 9.50 5.36 4.96 3.77 6.93%
P/EPS 24.65 -36.92 40.02 61.99 65.55 78.49 34.09 -5.25%
EY 4.06 -2.71 2.50 1.61 1.53 1.27 2.93 5.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.94 1.17 0.84 0.85 0.62 4.76%

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