[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.15%
YoY- 229.64%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 953,257 617,715 248,932 1,018,862 742,670 473,709 239,375 151.02%
PBT 75,129 41,523 4,119 356,405 319,011 39,124 19,162 148.43%
Tax -18,291 -9,856 -958 -22,749 -14,993 -10,050 -4,274 163.36%
NP 56,838 31,667 3,161 333,656 304,018 29,074 14,888 144.06%
-
NP to SH 55,565 30,676 2,965 331,646 301,091 26,571 13,843 152.35%
-
Tax Rate 24.35% 23.74% 23.26% 6.38% 4.70% 25.69% 22.30% -
Total Cost 896,419 586,048 245,771 685,206 438,652 444,635 224,487 151.48%
-
Net Worth 1,764,539 1,811,036 1,815,158 1,824,404 1,740,562 1,651,710 1,662,117 4.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 36,011 21,602 - 23,942 23,941 14,362 - -
Div Payout % 64.81% 70.42% - 7.22% 7.95% 54.05% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,764,539 1,811,036 1,815,158 1,824,404 1,740,562 1,651,710 1,662,117 4.06%
NOSH 360,110 360,046 361,585 239,423 239,417 239,378 239,498 31.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.96% 5.13% 1.27% 32.75% 40.94% 6.14% 6.22% -
ROE 3.15% 1.69% 0.16% 18.18% 17.30% 1.61% 0.83% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 264.71 171.57 68.84 425.55 310.20 197.89 99.95 91.30%
EPS 15.43 8.52 0.82 92.25 125.76 11.10 5.78 92.32%
DPS 10.00 6.00 0.00 10.00 10.00 6.00 0.00 -
NAPS 4.90 5.03 5.02 7.62 7.27 6.90 6.94 -20.69%
Adjusted Per Share Value based on latest NOSH - 239,483
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 263.71 170.89 68.87 281.86 205.45 131.05 66.22 151.03%
EPS 15.37 8.49 0.82 91.75 83.29 7.35 3.83 152.31%
DPS 9.96 5.98 0.00 6.62 6.62 3.97 0.00 -
NAPS 4.8815 5.0101 5.0215 5.0471 4.8151 4.5693 4.5981 4.06%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.74 4.24 4.15 4.50 3.77 3.35 3.80 -
P/RPS 1.41 2.47 6.03 1.06 1.22 1.69 3.80 -48.33%
P/EPS 24.24 49.77 506.10 3.25 3.00 30.18 65.74 -48.54%
EY 4.13 2.01 0.20 30.78 33.36 3.31 1.52 94.59%
DY 2.67 1.42 0.00 2.22 2.65 1.79 0.00 -
P/NAPS 0.76 0.84 0.83 0.59 0.52 0.49 0.55 24.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 24/05/11 24/02/11 29/11/10 24/08/10 27/05/10 -
Price 3.74 3.86 4.43 4.35 4.00 3.83 3.26 -
P/RPS 1.41 2.25 6.43 1.02 1.29 1.94 3.26 -42.77%
P/EPS 24.24 45.31 540.24 3.14 3.18 34.50 56.40 -43.01%
EY 4.13 2.21 0.19 31.84 31.44 2.90 1.77 75.83%
DY 2.67 1.55 0.00 2.30 2.50 1.57 0.00 -
P/NAPS 0.76 0.77 0.88 0.57 0.55 0.56 0.47 37.72%

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