[KSENG] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -48.76%
YoY- 49.02%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,117,708 1,064,641 922,456 814,568 819,854 791,748 757,326 29.53%
PBT 117,832 108,577 100,676 49,216 79,992 68,221 64,224 49.70%
Tax -31,678 -30,018 -25,458 -16,664 -21,342 -19,662 -20,820 32.18%
NP 86,154 78,558 75,218 32,552 58,650 48,558 43,404 57.74%
-
NP to SH 84,426 77,405 73,470 27,872 54,400 45,053 38,562 68.36%
-
Tax Rate 26.88% 27.65% 25.29% 33.86% 26.68% 28.82% 32.42% -
Total Cost 1,031,554 986,082 847,238 782,016 761,204 743,189 713,922 27.72%
-
Net Worth 1,077,682 1,070,550 1,056,071 1,041,757 1,039,670 1,024,955 1,017,940 3.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 27,540 36,722 35,920 - 25,153 33,526 31,137 -7.83%
Div Payout % 32.62% 47.44% 48.89% - 46.24% 74.42% 80.75% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,077,682 1,070,550 1,056,071 1,041,757 1,039,670 1,024,955 1,017,940 3.86%
NOSH 239,485 239,496 239,471 239,484 239,555 239,475 239,515 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.71% 7.38% 8.15% 4.00% 7.15% 6.13% 5.73% -
ROE 7.83% 7.23% 6.96% 2.68% 5.23% 4.40% 3.79% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 466.71 444.53 385.20 340.13 342.24 330.62 316.19 29.54%
EPS 35.25 32.32 30.68 11.64 22.71 18.81 16.10 68.37%
DPS 11.50 15.33 15.00 0.00 10.50 14.00 13.00 -7.82%
NAPS 4.50 4.47 4.41 4.35 4.34 4.28 4.25 3.87%
Adjusted Per Share Value based on latest NOSH - 239,484
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 309.21 294.53 255.19 225.34 226.81 219.03 209.51 29.53%
EPS 23.36 21.41 20.32 7.71 15.05 12.46 10.67 68.36%
DPS 7.62 10.16 9.94 0.00 6.96 9.27 8.61 -7.79%
NAPS 2.9813 2.9616 2.9215 2.8819 2.8762 2.8355 2.8161 3.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.25 2.97 3.25 2.83 2.25 2.12 2.13 -
P/RPS 0.70 0.67 0.84 0.83 0.66 0.64 0.67 2.95%
P/EPS 9.22 9.19 10.59 24.32 9.91 11.27 13.23 -21.34%
EY 10.85 10.88 9.44 4.11 10.09 8.87 7.56 27.15%
DY 3.54 5.16 4.62 0.00 4.67 6.60 6.10 -30.35%
P/NAPS 0.72 0.66 0.74 0.65 0.52 0.50 0.50 27.43%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 28/11/07 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 -
Price 2.99 3.12 2.93 3.23 3.04 2.25 2.21 -
P/RPS 0.64 0.70 0.76 0.95 0.89 0.68 0.70 -5.78%
P/EPS 8.48 9.65 9.55 27.75 13.39 11.96 13.73 -27.41%
EY 11.79 10.36 10.47 3.60 7.47 8.36 7.29 37.66%
DY 3.85 4.91 5.12 0.00 3.45 6.22 5.88 -24.53%
P/NAPS 0.66 0.70 0.66 0.74 0.70 0.53 0.52 17.17%

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