[KSENG] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -30.41%
YoY- -26.7%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 915,029 901,762 858,280 1,380,692 1,461,910 1,472,648 1,314,152 -21.42%
PBT 133,894 125,544 92,464 102,028 137,681 163,372 136,208 -1.13%
Tax -26,840 -25,024 -28,704 -33,348 -43,540 -43,698 -39,960 -23.28%
NP 107,054 100,520 63,760 68,680 94,141 119,674 96,248 7.34%
-
NP to SH 100,901 98,872 60,976 61,888 88,930 111,930 86,120 11.12%
-
Tax Rate 20.05% 19.93% 31.04% 32.69% 31.62% 26.75% 29.34% -
Total Cost 807,974 801,242 794,520 1,312,012 1,367,769 1,352,974 1,217,904 -23.91%
-
Net Worth 1,173,456 1,156,299 1,143,898 1,118,332 1,125,603 1,111,157 1,089,671 5.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 31,930 28,727 - 29,933 39,915 38,315 - -
Div Payout % 31.65% 29.06% - 48.37% 44.88% 34.23% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,173,456 1,156,299 1,143,898 1,118,332 1,125,603 1,111,157 1,089,671 5.05%
NOSH 239,481 239,399 239,309 239,471 239,490 239,473 239,488 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.70% 11.15% 7.43% 4.97% 6.44% 8.13% 7.32% -
ROE 8.60% 8.55% 5.33% 5.53% 7.90% 10.07% 7.90% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 382.09 376.68 358.65 576.56 610.43 614.95 548.73 -21.42%
EPS 42.13 41.30 25.48 25.84 37.13 46.74 35.96 11.12%
DPS 13.33 12.00 0.00 12.50 16.67 16.00 0.00 -
NAPS 4.90 4.83 4.78 4.67 4.70 4.64 4.55 5.05%
Adjusted Per Share Value based on latest NOSH - 239,805
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 253.14 249.47 237.44 381.96 404.43 407.40 363.55 -21.42%
EPS 27.91 27.35 16.87 17.12 24.60 30.96 23.82 11.13%
DPS 8.83 7.95 0.00 8.28 11.04 10.60 0.00 -
NAPS 3.2463 3.1988 3.1645 3.0938 3.1139 3.0739 3.0145 5.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.54 2.41 1.93 1.93 2.53 2.89 2.77 -
P/RPS 0.66 0.64 0.54 0.33 0.41 0.47 0.50 20.31%
P/EPS 6.03 5.84 7.57 7.47 6.81 6.18 7.70 -15.02%
EY 16.59 17.14 13.20 13.39 14.68 16.17 12.98 17.75%
DY 5.25 4.98 0.00 6.48 6.59 5.54 0.00 -
P/NAPS 0.52 0.50 0.40 0.41 0.54 0.62 0.61 -10.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 27/08/09 21/05/09 25/02/09 24/11/08 12/09/08 29/05/08 -
Price 2.65 2.53 2.25 2.00 1.93 2.57 3.13 -
P/RPS 0.69 0.67 0.63 0.35 0.32 0.42 0.57 13.57%
P/EPS 6.29 6.13 8.83 7.74 5.20 5.50 8.70 -19.43%
EY 15.90 16.32 11.32 12.92 19.24 18.19 11.49 24.15%
DY 5.03 4.74 0.00 6.25 8.64 6.23 0.00 -
P/NAPS 0.54 0.52 0.47 0.43 0.41 0.55 0.69 -15.06%

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