[KSENG] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 58.03%
YoY- 71.81%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 736,324 328,538 1,117,708 798,481 461,228 203,642 819,854 -6.91%
PBT 81,686 34,052 117,832 81,433 50,338 12,304 79,992 1.40%
Tax -21,849 -9,990 -31,678 -22,514 -12,729 -4,166 -21,342 1.57%
NP 59,837 24,062 86,154 58,919 37,609 8,138 58,650 1.34%
-
NP to SH 55,965 21,530 84,426 58,054 36,735 6,968 54,400 1.91%
-
Tax Rate 26.75% 29.34% 26.88% 27.65% 25.29% 33.86% 26.68% -
Total Cost 676,487 304,476 1,031,554 739,562 423,619 195,504 761,204 -7.57%
-
Net Worth 1,111,157 1,089,671 1,077,682 1,070,550 1,056,071 1,041,757 1,039,670 4.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 19,157 - 27,540 27,542 17,960 - 25,153 -16.61%
Div Payout % 34.23% - 32.62% 47.44% 48.89% - 46.24% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,111,157 1,089,671 1,077,682 1,070,550 1,056,071 1,041,757 1,039,670 4.53%
NOSH 239,473 239,488 239,485 239,496 239,471 239,484 239,555 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.13% 7.32% 7.71% 7.38% 8.15% 4.00% 7.15% -
ROE 5.04% 1.98% 7.83% 5.42% 3.48% 0.67% 5.23% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 307.48 137.18 466.71 333.40 192.60 85.03 342.24 -6.89%
EPS 23.37 8.99 35.25 24.24 15.34 2.91 22.71 1.92%
DPS 8.00 0.00 11.50 11.50 7.50 0.00 10.50 -16.59%
NAPS 4.64 4.55 4.50 4.47 4.41 4.35 4.34 4.56%
Adjusted Per Share Value based on latest NOSH - 239,539
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 203.70 90.89 309.21 220.89 127.60 56.34 226.81 -6.91%
EPS 15.48 5.96 23.36 16.06 10.16 1.93 15.05 1.89%
DPS 5.30 0.00 7.62 7.62 4.97 0.00 6.96 -16.62%
NAPS 3.0739 3.0145 2.9813 2.9616 2.9215 2.8819 2.8762 4.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.89 2.77 3.25 2.97 3.25 2.83 2.25 -
P/RPS 0.94 2.02 0.70 0.89 1.69 3.33 0.66 26.61%
P/EPS 12.37 30.81 9.22 12.25 21.19 97.26 9.91 15.94%
EY 8.09 3.25 10.85 8.16 4.72 1.03 10.09 -13.70%
DY 2.77 0.00 3.54 3.87 2.31 0.00 4.67 -29.42%
P/NAPS 0.62 0.61 0.72 0.66 0.74 0.65 0.52 12.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/09/08 29/05/08 26/02/08 28/11/07 29/08/07 29/05/07 27/02/07 -
Price 2.57 3.13 2.99 3.12 2.93 3.23 3.04 -
P/RPS 0.84 2.28 0.64 0.94 1.52 3.80 0.89 -3.78%
P/EPS 11.00 34.82 8.48 12.87 19.10 111.01 13.39 -12.29%
EY 9.09 2.87 11.79 7.77 5.24 0.90 7.47 13.99%
DY 3.11 0.00 3.85 3.69 2.56 0.00 3.45 -6.68%
P/NAPS 0.55 0.69 0.66 0.70 0.66 0.74 0.70 -14.86%

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