[KSENG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.29%
YoY- 62.57%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 990,226 947,418 957,500 913,156 915,029 901,762 858,280 9.99%
PBT 425,348 78,248 76,648 123,467 133,894 125,544 92,464 176.34%
Tax -19,990 -20,100 -17,096 -24,512 -26,840 -25,024 -28,704 -21.41%
NP 405,357 58,148 59,552 98,955 107,054 100,520 63,760 242.79%
-
NP to SH 401,454 53,142 55,372 100,610 100,901 98,872 60,976 250.87%
-
Tax Rate 4.70% 25.69% 22.30% 19.85% 20.05% 19.93% 31.04% -
Total Cost 584,869 889,270 897,948 814,201 807,974 801,242 794,520 -18.45%
-
Net Worth 1,740,562 1,651,710 1,662,117 1,192,379 1,173,456 1,156,299 1,143,898 32.25%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 31,922 28,725 - 23,943 31,930 28,727 - -
Div Payout % 7.95% 54.05% - 23.80% 31.65% 29.06% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,740,562 1,651,710 1,662,117 1,192,379 1,173,456 1,156,299 1,143,898 32.25%
NOSH 239,417 239,378 239,498 239,433 239,481 239,399 239,309 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 40.94% 6.14% 6.22% 10.84% 11.70% 11.15% 7.43% -
ROE 23.06% 3.22% 3.33% 8.44% 8.60% 8.55% 5.33% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 413.60 395.78 399.79 381.38 382.09 376.68 358.65 9.96%
EPS 167.68 22.20 23.12 42.02 42.13 41.30 25.48 250.77%
DPS 13.33 12.00 0.00 10.00 13.33 12.00 0.00 -
NAPS 7.27 6.90 6.94 4.98 4.90 4.83 4.78 32.21%
Adjusted Per Share Value based on latest NOSH - 239,519
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 275.51 263.60 266.41 254.07 254.59 250.90 238.80 9.99%
EPS 111.70 14.79 15.41 27.99 28.07 27.51 16.97 250.81%
DPS 8.88 7.99 0.00 6.66 8.88 7.99 0.00 -
NAPS 4.8428 4.5956 4.6246 3.3176 3.2649 3.2172 3.1827 32.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.77 3.35 3.80 2.60 2.54 2.41 1.93 -
P/RPS 0.91 0.85 0.95 0.68 0.66 0.64 0.54 41.56%
P/EPS 2.25 15.09 16.44 6.19 6.03 5.84 7.57 -55.42%
EY 44.48 6.63 6.08 16.16 16.59 17.14 13.20 124.59%
DY 3.54 3.58 0.00 3.85 5.25 4.98 0.00 -
P/NAPS 0.52 0.49 0.55 0.52 0.52 0.50 0.40 19.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 27/05/10 25/02/10 19/11/09 27/08/09 21/05/09 -
Price 4.00 3.83 3.26 2.73 2.65 2.53 2.25 -
P/RPS 0.97 0.97 0.82 0.72 0.69 0.67 0.63 33.30%
P/EPS 2.39 17.25 14.10 6.50 6.29 6.13 8.83 -58.12%
EY 41.92 5.80 7.09 15.39 15.90 16.32 11.32 139.16%
DY 3.33 3.13 0.00 3.66 5.03 4.74 0.00 -
P/NAPS 0.55 0.56 0.47 0.55 0.54 0.52 0.47 11.03%

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