[KSENG] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 20.76%
YoY- -81.55%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,064,890 976,984 1,254,961 1,271,009 1,235,430 995,728 1,018,862 2.99%
PBT 109,166 83,352 95,751 100,172 83,046 16,476 356,405 -54.59%
Tax -25,060 -23,432 -20,839 -24,388 -19,712 -3,832 -22,749 6.66%
NP 84,106 59,920 74,912 75,784 63,334 12,644 333,656 -60.12%
-
NP to SH 81,216 56,852 74,648 74,086 61,352 11,860 331,646 -60.89%
-
Tax Rate 22.96% 28.11% 21.76% 24.35% 23.74% 23.26% 6.38% -
Total Cost 980,784 917,064 1,180,049 1,195,225 1,172,096 983,084 685,206 27.03%
-
Net Worth 1,815,564 1,827,899 1,771,674 1,764,539 1,811,036 1,815,158 1,824,404 -0.32%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 43,227 - 36,009 48,014 43,205 - 23,942 48.32%
Div Payout % 53.23% - 48.24% 64.81% 70.42% - 7.22% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,815,564 1,827,899 1,771,674 1,764,539 1,811,036 1,815,158 1,824,404 -0.32%
NOSH 361,477 359,822 360,096 360,110 360,046 361,585 239,423 31.63%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.90% 6.13% 5.97% 5.96% 5.13% 1.27% 32.75% -
ROE 4.47% 3.11% 4.21% 4.20% 3.39% 0.65% 18.18% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 295.61 271.52 348.51 352.95 343.13 275.38 425.55 -21.58%
EPS 22.54 15.80 20.73 20.57 17.04 3.28 92.25 -60.95%
DPS 12.00 0.00 10.00 13.33 12.00 0.00 10.00 12.93%
NAPS 5.04 5.08 4.92 4.90 5.03 5.02 7.62 -24.10%
Adjusted Per Share Value based on latest NOSH - 360,188
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 294.59 270.28 347.18 351.62 341.77 275.46 281.86 2.99%
EPS 22.47 15.73 20.65 20.50 16.97 3.28 91.75 -60.88%
DPS 11.96 0.00 9.96 13.28 11.95 0.00 6.62 48.39%
NAPS 5.0226 5.0568 4.9012 4.8815 5.0101 5.0215 5.0471 -0.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.90 4.08 3.95 3.74 4.24 4.15 4.50 -
P/RPS 1.32 1.50 1.13 1.06 1.24 1.51 1.06 15.76%
P/EPS 17.30 25.82 19.05 18.18 24.88 126.52 3.25 205.17%
EY 5.78 3.87 5.25 5.50 4.02 0.79 30.78 -67.24%
DY 3.08 0.00 2.53 3.57 2.83 0.00 2.22 24.41%
P/NAPS 0.77 0.80 0.80 0.76 0.84 0.83 0.59 19.44%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 25/05/12 27/02/12 29/11/11 24/08/11 24/05/11 24/02/11 -
Price 4.08 3.82 4.16 3.74 3.86 4.43 4.35 -
P/RPS 1.38 1.41 1.19 1.06 1.12 1.61 1.02 22.34%
P/EPS 18.10 24.18 20.07 18.18 22.65 135.06 3.14 221.83%
EY 5.53 4.14 4.98 5.50 4.41 0.74 31.84 -68.90%
DY 2.94 0.00 2.40 3.57 3.11 0.00 2.30 17.79%
P/NAPS 0.81 0.75 0.85 0.76 0.77 0.88 0.57 26.42%

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