[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 60.99%
YoY- -43.99%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 798,481 461,228 203,642 819,854 593,811 378,663 162,216 189.08%
PBT 81,433 50,338 12,304 79,992 51,166 32,112 9,289 324.60%
Tax -22,514 -12,729 -4,166 -21,342 -14,747 -10,410 -3,449 248.88%
NP 58,919 37,609 8,138 58,650 36,419 21,702 5,840 366.24%
-
NP to SH 58,054 36,735 6,968 54,400 33,790 19,281 4,676 435.35%
-
Tax Rate 27.65% 25.29% 33.86% 26.68% 28.82% 32.42% 37.13% -
Total Cost 739,562 423,619 195,504 761,204 557,392 356,961 156,376 181.48%
-
Net Worth 1,070,550 1,056,071 1,041,757 1,039,670 1,024,955 1,017,940 1,019,128 3.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 27,542 17,960 - 25,153 25,144 15,568 - -
Div Payout % 47.44% 48.89% - 46.24% 74.42% 80.75% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 1,070,550 1,056,071 1,041,757 1,039,670 1,024,955 1,017,940 1,019,128 3.33%
NOSH 239,496 239,471 239,484 239,555 239,475 239,515 239,794 -0.08%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 7.38% 8.15% 4.00% 7.15% 6.13% 5.73% 3.60% -
ROE 5.42% 3.48% 0.67% 5.23% 3.30% 1.89% 0.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 333.40 192.60 85.03 342.24 247.96 158.10 67.65 189.31%
EPS 24.24 15.34 2.91 22.71 14.11 8.05 1.95 435.79%
DPS 11.50 7.50 0.00 10.50 10.50 6.50 0.00 -
NAPS 4.47 4.41 4.35 4.34 4.28 4.25 4.25 3.41%
Adjusted Per Share Value based on latest NOSH - 239,411
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 222.16 128.33 56.66 228.11 165.22 105.36 45.13 189.09%
EPS 16.15 10.22 1.94 15.14 9.40 5.36 1.30 435.57%
DPS 7.66 5.00 0.00 7.00 7.00 4.33 0.00 -
NAPS 2.9786 2.9383 2.8985 2.8927 2.8518 2.8322 2.8355 3.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.97 3.25 2.83 2.25 2.12 2.13 2.00 -
P/RPS 0.89 1.69 3.33 0.66 0.85 1.35 2.96 -55.08%
P/EPS 12.25 21.19 97.26 9.91 15.02 26.46 102.56 -75.71%
EY 8.16 4.72 1.03 10.09 6.66 3.78 0.98 310.28%
DY 3.87 2.31 0.00 4.67 4.95 3.05 0.00 -
P/NAPS 0.66 0.74 0.65 0.52 0.50 0.50 0.47 25.37%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 15/06/06 -
Price 3.12 2.93 3.23 3.04 2.25 2.21 2.04 -
P/RPS 0.94 1.52 3.80 0.89 0.91 1.40 3.02 -54.03%
P/EPS 12.87 19.10 111.01 13.39 15.95 27.45 104.62 -75.23%
EY 7.77 5.24 0.90 7.47 6.27 3.64 0.96 302.60%
DY 3.69 2.56 0.00 3.45 4.67 2.94 0.00 -
P/NAPS 0.70 0.66 0.74 0.70 0.53 0.52 0.48 28.56%

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