[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -86.24%
YoY- -9.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,018,862 742,670 473,709 239,375 913,156 686,272 450,881 71.94%
PBT 356,405 319,011 39,124 19,162 123,467 100,421 62,772 217.25%
Tax -22,749 -14,993 -10,050 -4,274 -24,512 -20,130 -12,512 48.80%
NP 333,656 304,018 29,074 14,888 98,955 80,291 50,260 252.00%
-
NP to SH 331,646 301,091 26,571 13,843 100,610 75,676 49,436 254.47%
-
Tax Rate 6.38% 4.70% 25.69% 22.30% 19.85% 20.05% 19.93% -
Total Cost 685,206 438,652 444,635 224,487 814,201 605,981 400,621 42.87%
-
Net Worth 1,824,404 1,740,562 1,651,710 1,662,117 1,192,379 1,173,456 1,156,299 35.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 23,942 23,941 14,362 - 23,943 23,948 14,363 40.45%
Div Payout % 7.22% 7.95% 54.05% - 23.80% 31.65% 29.06% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,824,404 1,740,562 1,651,710 1,662,117 1,192,379 1,173,456 1,156,299 35.41%
NOSH 239,423 239,417 239,378 239,498 239,433 239,481 239,399 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 32.75% 40.94% 6.14% 6.22% 10.84% 11.70% 11.15% -
ROE 18.18% 17.30% 1.61% 0.83% 8.44% 6.45% 4.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 425.55 310.20 197.89 99.95 381.38 286.57 188.34 71.93%
EPS 92.25 125.76 11.10 5.78 42.02 31.60 20.65 170.50%
DPS 10.00 10.00 6.00 0.00 10.00 10.00 6.00 40.44%
NAPS 7.62 7.27 6.90 6.94 4.98 4.90 4.83 35.40%
Adjusted Per Share Value based on latest NOSH - 239,498
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 281.86 205.45 131.05 66.22 252.62 189.85 124.73 71.94%
EPS 91.75 83.29 7.35 3.83 27.83 20.94 13.68 254.41%
DPS 6.62 6.62 3.97 0.00 6.62 6.63 3.97 40.48%
NAPS 5.0471 4.8151 4.5693 4.5981 3.2986 3.2463 3.1988 35.41%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.50 3.77 3.35 3.80 2.60 2.54 2.41 -
P/RPS 1.06 1.22 1.69 3.80 0.68 0.89 1.28 -11.78%
P/EPS 3.25 3.00 30.18 65.74 6.19 8.04 11.67 -57.25%
EY 30.78 33.36 3.31 1.52 16.16 12.44 8.57 133.98%
DY 2.22 2.65 1.79 0.00 3.85 3.94 2.49 -7.34%
P/NAPS 0.59 0.52 0.49 0.55 0.52 0.52 0.50 11.63%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 29/11/10 24/08/10 27/05/10 25/02/10 19/11/09 27/08/09 -
Price 4.35 4.00 3.83 3.26 2.73 2.65 2.53 -
P/RPS 1.02 1.29 1.94 3.26 0.72 0.92 1.34 -16.59%
P/EPS 3.14 3.18 34.50 56.40 6.50 8.39 12.25 -59.54%
EY 31.84 31.44 2.90 1.77 15.39 11.92 8.16 147.23%
DY 2.30 2.50 1.57 0.00 3.66 3.77 2.37 -1.97%
P/NAPS 0.57 0.55 0.56 0.47 0.55 0.54 0.52 6.29%

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