[KSENG] YoY TTM 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- -1.53%
YoY- -74.81%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 993,390 1,008,224 981,191 1,169,691 1,162,868 935,984 1,095,249 -1.61%
PBT 200,458 141,711 132,225 108,811 358,804 99,819 83,114 15.79%
Tax -34,738 -29,233 -22,374 -23,513 -22,528 -22,050 -23,831 6.47%
NP 165,720 112,478 109,851 85,298 336,276 77,769 59,283 18.67%
-
NP to SH 166,362 115,187 110,602 84,580 335,778 76,700 55,359 20.11%
-
Tax Rate 17.33% 20.63% 16.92% 21.61% 6.28% 22.09% 28.67% -
Total Cost 827,670 895,746 871,340 1,084,393 826,592 858,215 1,035,966 -3.67%
-
Net Worth 2,100,023 1,952,909 1,891,736 1,815,564 1,812,566 1,435,488 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 36,019 41,380 36,037 36,021 31,197 23,931 25,147 6.16%
Div Payout % 21.65% 35.92% 32.58% 42.59% 9.29% 31.20% 45.43% -
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 1,435,488 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 16.68% 11.16% 11.20% 7.29% 28.92% 8.31% 5.41% -
ROE 7.92% 5.90% 5.85% 4.66% 18.53% 5.34% 4.79% -
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 275.78 280.33 272.30 324.71 322.70 391.22 457.42 -8.08%
EPS 46.18 32.03 30.69 23.48 93.18 32.06 23.12 12.21%
DPS 10.00 11.50 10.00 10.00 8.66 10.00 10.50 -0.80%
NAPS 5.83 5.43 5.25 5.04 5.03 6.00 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 274.81 278.92 271.44 323.59 321.70 258.93 302.99 -1.61%
EPS 46.02 31.87 30.60 23.40 92.89 21.22 15.31 20.12%
DPS 9.96 11.45 9.97 9.97 8.63 6.62 6.96 6.15%
NAPS 5.8096 5.4026 5.2334 5.0226 5.0143 3.9712 3.1994 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 1.91 2.42 1.84 1.20 1.31 0.86 0.53 23.80%
P/EPS 11.41 21.20 16.32 16.61 4.55 10.45 10.42 1.52%
EY 8.76 4.72 6.13 6.02 21.98 9.57 9.59 -1.49%
DY 1.90 1.69 2.00 2.56 2.04 2.99 4.36 -12.92%
P/NAPS 0.90 1.25 0.95 0.77 0.84 0.56 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 1.63 2.31 2.01 1.26 1.20 0.98 0.55 19.83%
P/EPS 9.74 20.20 17.82 17.38 4.14 11.95 10.94 -1.91%
EY 10.26 4.95 5.61 5.75 24.14 8.37 9.14 1.94%
DY 2.22 1.78 1.83 2.45 2.24 2.61 4.15 -9.89%
P/NAPS 0.77 1.19 1.04 0.81 0.77 0.64 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