[KSENG] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -4.03%
YoY- -46.25%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 995,728 1,018,862 990,226 947,418 957,500 913,156 915,029 5.80%
PBT 16,476 356,405 425,348 78,248 76,648 123,467 133,894 -75.29%
Tax -3,832 -22,749 -19,990 -20,100 -17,096 -24,512 -26,840 -72.71%
NP 12,644 333,656 405,357 58,148 59,552 98,955 107,054 -75.95%
-
NP to SH 11,860 331,646 401,454 53,142 55,372 100,610 100,901 -76.03%
-
Tax Rate 23.26% 6.38% 4.70% 25.69% 22.30% 19.85% 20.05% -
Total Cost 983,084 685,206 584,869 889,270 897,948 814,201 807,974 13.98%
-
Net Worth 1,815,158 1,824,404 1,740,562 1,651,710 1,662,117 1,192,379 1,173,456 33.78%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 23,942 31,922 28,725 - 23,943 31,930 -
Div Payout % - 7.22% 7.95% 54.05% - 23.80% 31.65% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,815,158 1,824,404 1,740,562 1,651,710 1,662,117 1,192,379 1,173,456 33.78%
NOSH 361,585 239,423 239,417 239,378 239,498 239,433 239,481 31.64%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.27% 32.75% 40.94% 6.14% 6.22% 10.84% 11.70% -
ROE 0.65% 18.18% 23.06% 3.22% 3.33% 8.44% 8.60% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 275.38 425.55 413.60 395.78 399.79 381.38 382.09 -19.63%
EPS 3.28 92.25 167.68 22.20 23.12 42.02 42.13 -81.79%
DPS 0.00 10.00 13.33 12.00 0.00 10.00 13.33 -
NAPS 5.02 7.62 7.27 6.90 6.94 4.98 4.90 1.62%
Adjusted Per Share Value based on latest NOSH - 239,248
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 277.04 283.48 275.51 263.60 266.41 254.07 254.59 5.80%
EPS 3.30 92.27 111.70 14.79 15.41 27.99 28.07 -76.03%
DPS 0.00 6.66 8.88 7.99 0.00 6.66 8.88 -
NAPS 5.0504 5.0761 4.8428 4.5956 4.6246 3.3176 3.2649 33.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.15 4.50 3.77 3.35 3.80 2.60 2.54 -
P/RPS 1.51 1.06 0.91 0.85 0.95 0.68 0.66 73.71%
P/EPS 126.52 3.25 2.25 15.09 16.44 6.19 6.03 662.13%
EY 0.79 30.78 44.48 6.63 6.08 16.16 16.59 -86.88%
DY 0.00 2.22 3.54 3.58 0.00 3.85 5.25 -
P/NAPS 0.83 0.59 0.52 0.49 0.55 0.52 0.52 36.61%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 24/02/11 29/11/10 24/08/10 27/05/10 25/02/10 19/11/09 -
Price 4.43 4.35 4.00 3.83 3.26 2.73 2.65 -
P/RPS 1.61 1.02 0.97 0.97 0.82 0.72 0.69 76.01%
P/EPS 135.06 3.14 2.39 17.25 14.10 6.50 6.29 673.97%
EY 0.74 31.84 41.92 5.80 7.09 15.39 15.90 -87.08%
DY 0.00 2.30 3.33 3.13 0.00 3.66 5.03 -
P/NAPS 0.88 0.57 0.55 0.56 0.47 0.55 0.54 38.52%

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