[KSENG] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -6.88%
YoY- -8.58%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 937,440 1,080,082 965,445 1,076,513 1,229,449 969,554 970,531 -0.57%
PBT 266,132 152,014 168,393 92,639 112,523 342,057 99,188 17.87%
Tax -29,024 -33,524 -33,503 -13,165 -26,020 -19,375 -20,643 5.84%
NP 237,108 118,490 134,890 79,474 86,503 322,682 78,545 20.20%
-
NP to SH 236,183 119,544 135,869 78,759 86,147 324,980 70,866 22.20%
-
Tax Rate 10.91% 22.05% 19.90% 14.21% 23.12% 5.66% 20.81% -
Total Cost 700,332 961,592 830,555 997,039 1,142,946 646,872 891,986 -3.94%
-
Net Worth 2,142,458 1,977,399 1,915,515 1,809,477 1,764,921 1,675,946 1,173,138 10.55%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 43,217 37,784 39,622 36,032 36,028 23,931 23,943 10.33%
Div Payout % 18.30% 31.61% 29.16% 45.75% 41.82% 7.36% 33.79% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,142,458 1,977,399 1,915,515 1,809,477 1,764,921 1,675,946 1,173,138 10.55%
NOSH 360,077 361,477 360,059 360,453 360,188 239,420 239,416 7.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.29% 10.97% 13.97% 7.38% 7.04% 33.28% 8.09% -
ROE 11.02% 6.05% 7.09% 4.35% 4.88% 19.39% 6.04% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 260.34 299.87 268.14 298.66 341.34 404.96 405.37 -7.11%
EPS 65.59 33.19 37.74 21.85 23.92 135.74 29.60 14.17%
DPS 12.00 10.50 11.00 10.00 10.00 10.00 10.00 3.08%
NAPS 5.95 5.49 5.32 5.02 4.90 7.00 4.90 3.28%
Adjusted Per Share Value based on latest NOSH - 360,453
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 259.34 298.80 267.08 297.81 340.12 268.22 268.49 -0.57%
EPS 65.34 33.07 37.59 21.79 23.83 89.90 19.60 22.21%
DPS 11.96 10.45 10.96 9.97 9.97 6.62 6.62 10.35%
NAPS 5.927 5.4703 5.2991 5.0058 4.8825 4.6364 3.2454 10.55%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.00 6.20 5.74 3.88 3.74 3.77 2.54 -
P/RPS 1.92 2.07 2.14 1.30 1.10 0.93 0.63 20.39%
P/EPS 7.62 18.68 15.21 17.76 15.64 2.78 8.58 -1.95%
EY 13.12 5.35 6.57 5.63 6.39 36.00 11.65 1.99%
DY 2.40 1.69 1.92 2.58 2.67 2.65 3.94 -7.92%
P/NAPS 0.84 1.13 1.08 0.77 0.76 0.54 0.52 8.31%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 27/11/14 27/11/13 28/11/12 29/11/11 29/11/10 19/11/09 -
Price 5.13 5.93 7.48 3.89 3.74 4.00 2.65 -
P/RPS 1.97 1.98 2.79 1.30 1.10 0.99 0.65 20.28%
P/EPS 7.82 17.87 19.82 17.80 15.64 2.95 8.95 -2.22%
EY 12.79 5.60 5.04 5.62 6.39 33.93 11.17 2.28%
DY 2.34 1.77 1.47 2.57 2.67 2.50 3.77 -7.63%
P/NAPS 0.86 1.08 1.41 0.77 0.76 0.57 0.54 8.06%

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