[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 45.43%
YoY- 55.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,096,433 736,324 328,538 1,117,708 798,481 461,228 203,642 206.25%
PBT 103,261 81,686 34,052 117,832 81,433 50,338 12,304 311.38%
Tax -32,655 -21,849 -9,990 -31,678 -22,514 -12,729 -4,166 293.11%
NP 70,606 59,837 24,062 86,154 58,919 37,609 8,138 320.57%
-
NP to SH 66,698 55,965 21,530 84,426 58,054 36,735 6,968 348.96%
-
Tax Rate 31.62% 26.75% 29.34% 26.88% 27.65% 25.29% 33.86% -
Total Cost 1,025,827 676,487 304,476 1,031,554 739,562 423,619 195,504 201.04%
-
Net Worth 1,125,603 1,111,157 1,089,671 1,077,682 1,070,550 1,056,071 1,041,757 5.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 29,936 19,157 - 27,540 27,542 17,960 - -
Div Payout % 44.88% 34.23% - 32.62% 47.44% 48.89% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,125,603 1,111,157 1,089,671 1,077,682 1,070,550 1,056,071 1,041,757 5.28%
NOSH 239,490 239,473 239,488 239,485 239,496 239,471 239,484 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.44% 8.13% 7.32% 7.71% 7.38% 8.15% 4.00% -
ROE 5.93% 5.04% 1.98% 7.83% 5.42% 3.48% 0.67% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 457.82 307.48 137.18 466.71 333.40 192.60 85.03 206.25%
EPS 27.85 23.37 8.99 35.25 24.24 15.34 2.91 348.91%
DPS 12.50 8.00 0.00 11.50 11.50 7.50 0.00 -
NAPS 4.70 4.64 4.55 4.50 4.47 4.41 4.35 5.27%
Adjusted Per Share Value based on latest NOSH - 239,460
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 305.06 204.87 91.41 310.98 222.16 128.33 56.66 206.24%
EPS 18.56 15.57 5.99 23.49 16.15 10.22 1.94 348.81%
DPS 8.33 5.33 0.00 7.66 7.66 5.00 0.00 -
NAPS 3.1318 3.0916 3.0318 2.9985 2.9786 2.9383 2.8985 5.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.53 2.89 2.77 3.25 2.97 3.25 2.83 -
P/RPS 0.55 0.94 2.02 0.70 0.89 1.69 3.33 -69.79%
P/EPS 9.08 12.37 30.81 9.22 12.25 21.19 97.26 -79.33%
EY 11.01 8.09 3.25 10.85 8.16 4.72 1.03 383.16%
DY 4.94 2.77 0.00 3.54 3.87 2.31 0.00 -
P/NAPS 0.54 0.62 0.61 0.72 0.66 0.74 0.65 -11.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 12/09/08 29/05/08 26/02/08 28/11/07 29/08/07 29/05/07 -
Price 1.93 2.57 3.13 2.99 3.12 2.93 3.23 -
P/RPS 0.42 0.84 2.28 0.64 0.94 1.52 3.80 -76.87%
P/EPS 6.93 11.00 34.82 8.48 12.87 19.10 111.01 -84.18%
EY 14.43 9.09 2.87 11.79 7.77 5.24 0.90 532.63%
DY 6.48 3.11 0.00 3.85 3.69 2.56 0.00 -
P/NAPS 0.41 0.55 0.69 0.66 0.70 0.66 0.74 -32.46%

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