[KSENG] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.83%
YoY- -24.08%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 922,456 814,568 819,854 791,748 757,326 648,864 803,987 9.62%
PBT 100,676 49,216 79,992 68,221 64,224 37,156 116,828 -9.46%
Tax -25,458 -16,664 -21,342 -19,662 -20,820 -13,796 -14,960 42.67%
NP 75,218 32,552 58,650 48,558 43,404 23,360 101,868 -18.35%
-
NP to SH 73,470 27,872 54,400 45,053 38,562 18,704 97,132 -17.02%
-
Tax Rate 25.29% 33.86% 26.68% 28.82% 32.42% 37.13% 12.81% -
Total Cost 847,238 782,016 761,204 743,189 713,922 625,504 702,119 13.38%
-
Net Worth 1,056,071 1,041,757 1,039,670 1,024,955 1,017,940 1,019,128 1,018,091 2.47%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 35,920 - 25,153 33,526 31,137 - 23,955 31.10%
Div Payout % 48.89% - 46.24% 74.42% 80.75% - 24.66% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,056,071 1,041,757 1,039,670 1,024,955 1,017,940 1,019,128 1,018,091 2.47%
NOSH 239,471 239,484 239,555 239,475 239,515 239,794 239,551 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.15% 4.00% 7.15% 6.13% 5.73% 3.60% 12.67% -
ROE 6.96% 2.68% 5.23% 4.40% 3.79% 1.84% 9.54% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 385.20 340.13 342.24 330.62 316.19 270.59 335.62 9.64%
EPS 30.68 11.64 22.71 18.81 16.10 7.80 40.55 -17.01%
DPS 15.00 0.00 10.50 14.00 13.00 0.00 10.00 31.13%
NAPS 4.41 4.35 4.34 4.28 4.25 4.25 4.25 2.50%
Adjusted Per Share Value based on latest NOSH - 239,422
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 256.66 226.64 228.11 220.29 210.71 180.53 223.70 9.62%
EPS 20.44 7.75 15.14 12.54 10.73 5.20 27.03 -17.04%
DPS 9.99 0.00 7.00 9.33 8.66 0.00 6.67 31.00%
NAPS 2.9383 2.8985 2.8927 2.8518 2.8322 2.8355 2.8327 2.47%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.25 2.83 2.25 2.12 2.13 2.00 1.43 -
P/RPS 0.84 0.83 0.66 0.64 0.67 0.74 0.43 56.46%
P/EPS 10.59 24.32 9.91 11.27 13.23 25.64 3.53 108.42%
EY 9.44 4.11 10.09 8.87 7.56 3.90 28.35 -52.05%
DY 4.62 0.00 4.67 6.60 6.10 0.00 6.99 -24.18%
P/NAPS 0.74 0.65 0.52 0.50 0.50 0.47 0.34 68.18%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 15/06/06 28/02/06 -
Price 2.93 3.23 3.04 2.25 2.21 2.04 1.89 -
P/RPS 0.76 0.95 0.89 0.68 0.70 0.75 0.56 22.64%
P/EPS 9.55 27.75 13.39 11.96 13.73 26.15 4.66 61.55%
EY 10.47 3.60 7.47 8.36 7.29 3.82 21.45 -38.08%
DY 5.12 0.00 3.45 6.22 5.88 0.00 5.29 -2.15%
P/NAPS 0.66 0.74 0.70 0.53 0.52 0.48 0.44 31.13%

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