[KSENG] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 63.68%
YoY- 165.55%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 791,748 757,326 648,864 803,987 811,118 823,968 680,216 10.64%
PBT 68,221 64,224 37,156 116,828 79,253 77,128 51,824 20.09%
Tax -19,662 -20,820 -13,796 -14,960 -20,284 -22,042 -18,840 2.88%
NP 48,558 43,404 23,360 101,868 58,969 55,086 32,984 29.38%
-
NP to SH 45,053 38,562 18,704 97,132 59,344 50,148 32,984 23.08%
-
Tax Rate 28.82% 32.42% 37.13% 12.81% 25.59% 28.58% 36.35% -
Total Cost 743,189 713,922 625,504 702,119 752,149 768,882 647,232 9.64%
-
Net Worth 1,024,955 1,017,940 1,019,128 1,018,091 958,191 943,567 942,057 5.77%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 33,526 31,137 - 23,955 31,939 28,738 - -
Div Payout % 74.42% 80.75% - 24.66% 53.82% 57.31% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,024,955 1,017,940 1,019,128 1,018,091 958,191 943,567 942,057 5.77%
NOSH 239,475 239,515 239,794 239,551 239,547 239,484 239,709 -0.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.13% 5.73% 3.60% 12.67% 7.27% 6.69% 4.85% -
ROE 4.40% 3.79% 1.84% 9.54% 6.19% 5.31% 3.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 330.62 316.19 270.59 335.62 338.60 344.06 283.77 10.71%
EPS 18.81 16.10 7.80 40.55 24.77 20.94 13.76 23.14%
DPS 14.00 13.00 0.00 10.00 13.33 12.00 0.00 -
NAPS 4.28 4.25 4.25 4.25 4.00 3.94 3.93 5.84%
Adjusted Per Share Value based on latest NOSH - 239,553
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 219.03 209.51 179.50 222.42 224.39 227.94 188.18 10.64%
EPS 12.46 10.67 5.17 26.87 16.42 13.87 9.12 23.10%
DPS 9.27 8.61 0.00 6.63 8.84 7.95 0.00 -
NAPS 2.8355 2.8161 2.8193 2.8165 2.6508 2.6103 2.6061 5.77%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.12 2.13 2.00 1.43 1.48 1.33 1.21 -
P/RPS 0.64 0.67 0.74 0.43 0.44 0.39 0.43 30.32%
P/EPS 11.27 13.23 25.64 3.53 5.97 6.35 8.79 18.00%
EY 8.87 7.56 3.90 28.35 16.74 15.74 11.37 -15.24%
DY 6.60 6.10 0.00 6.99 9.01 9.02 0.00 -
P/NAPS 0.50 0.50 0.47 0.34 0.37 0.34 0.31 37.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 15/06/06 28/02/06 30/11/05 30/08/05 30/05/05 -
Price 2.25 2.21 2.04 1.89 1.36 1.35 1.31 -
P/RPS 0.68 0.70 0.75 0.56 0.40 0.39 0.46 29.73%
P/EPS 11.96 13.73 26.15 4.66 5.49 6.45 9.52 16.41%
EY 8.36 7.29 3.82 21.45 18.22 15.51 10.50 -14.08%
DY 6.22 5.88 0.00 5.29 9.80 8.89 0.00 -
P/NAPS 0.53 0.52 0.48 0.44 0.34 0.34 0.33 37.10%

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