[KSENG] QoQ Cumulative 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- 118.23%
YoY- 165.55%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 593,811 378,663 162,216 803,987 608,339 411,984 170,054 129.99%
PBT 51,166 32,112 9,289 116,828 59,440 38,564 12,956 149.63%
Tax -14,747 -10,410 -3,449 -14,960 -15,213 -11,021 -4,710 113.87%
NP 36,419 21,702 5,840 101,868 44,227 27,543 8,246 168.94%
-
NP to SH 33,790 19,281 4,676 97,132 44,508 25,074 8,246 155.85%
-
Tax Rate 28.82% 32.42% 37.13% 12.81% 25.59% 28.58% 36.35% -
Total Cost 557,392 356,961 156,376 702,119 564,112 384,441 161,808 127.91%
-
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 25,144 15,568 - 23,955 23,954 14,369 - -
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 3.30% 1.89% 0.46% 9.54% 4.65% 2.66% 0.88% -
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 247.96 158.10 67.65 335.62 253.95 172.03 70.94 130.14%
EPS 14.11 8.05 1.95 40.55 18.58 10.47 3.44 156.01%
DPS 10.50 6.50 0.00 10.00 10.00 6.00 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 165.22 105.36 45.13 223.70 169.26 114.63 47.31 130.00%
EPS 9.40 5.36 1.30 27.03 12.38 6.98 2.29 156.14%
DPS 7.00 4.33 0.00 6.67 6.66 4.00 0.00 -
NAPS 2.8518 2.8322 2.8355 2.8327 2.666 2.6253 2.6211 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 0.85 1.35 2.96 0.43 0.58 0.77 1.71 -37.22%
P/EPS 15.02 26.46 102.56 3.53 7.97 12.70 35.17 -43.25%
EY 6.66 3.78 0.98 28.35 12.55 7.87 2.84 76.41%
DY 4.95 3.05 0.00 6.99 6.76 4.51 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 0.91 1.40 3.02 0.56 0.54 0.78 1.85 -37.65%
P/EPS 15.95 27.45 104.62 4.66 7.32 12.89 38.08 -43.98%
EY 6.27 3.64 0.96 21.45 13.66 7.76 2.63 78.36%
DY 4.67 2.94 0.00 5.29 7.35 4.44 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