[KSENG] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.66%
YoY- -25.34%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 257,586 203,642 226,043 215,148 216,447 162,216 195,648 20.18%
PBT 38,034 12,304 28,826 19,054 22,823 9,289 57,388 -24.04%
Tax -8,563 -4,166 -6,595 -4,337 -6,961 -3,449 253 -
NP 29,471 8,138 22,231 14,717 15,862 5,840 57,641 -36.13%
-
NP to SH 29,767 6,968 20,610 14,509 14,605 4,676 52,624 -31.67%
-
Tax Rate 22.51% 33.86% 22.88% 22.76% 30.50% 37.13% -0.44% -
Total Cost 228,115 195,504 203,812 200,431 200,585 156,376 138,007 39.92%
-
Net Worth 1,056,058 1,041,757 1,039,047 1,024,728 1,017,561 1,019,128 1,121,111 -3.91%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 17,960 - - 9,576 15,562 - - -
Div Payout % 60.34% - - 66.01% 106.56% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,056,058 1,041,757 1,039,047 1,024,728 1,017,561 1,019,128 1,121,111 -3.91%
NOSH 239,469 239,484 239,411 239,422 239,426 239,794 239,553 -0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.44% 4.00% 9.83% 6.84% 7.33% 3.60% 29.46% -
ROE 2.82% 0.67% 1.98% 1.42% 1.44% 0.46% 4.69% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 107.57 85.03 94.42 89.86 90.40 67.65 81.67 20.21%
EPS 12.43 2.91 8.60 6.06 6.10 1.95 21.97 -31.66%
DPS 7.50 0.00 0.00 4.00 6.50 0.00 0.00 -
NAPS 4.41 4.35 4.34 4.28 4.25 4.25 4.68 -3.89%
Adjusted Per Share Value based on latest NOSH - 239,422
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 71.26 56.34 62.53 59.52 59.88 44.88 54.12 20.19%
EPS 8.23 1.93 5.70 4.01 4.04 1.29 14.56 -31.70%
DPS 4.97 0.00 0.00 2.65 4.31 0.00 0.00 -
NAPS 2.9215 2.8819 2.8744 2.8348 2.815 2.8193 3.1015 -3.91%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.25 2.83 2.25 2.12 2.13 2.00 1.43 -
P/RPS 3.02 3.33 2.38 2.36 2.36 2.96 1.75 44.01%
P/EPS 26.15 97.26 26.14 34.98 34.92 102.56 6.51 153.33%
EY 3.82 1.03 3.83 2.86 2.86 0.98 15.36 -60.55%
DY 2.31 0.00 0.00 1.89 3.05 0.00 0.00 -
P/NAPS 0.74 0.65 0.52 0.50 0.50 0.47 0.31 78.89%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 15/06/06 28/02/06 -
Price 2.93 3.23 3.04 2.25 2.21 2.04 1.89 -
P/RPS 2.72 3.80 3.22 2.50 2.44 3.02 2.31 11.54%
P/EPS 23.57 111.01 35.31 37.13 36.23 104.62 8.60 96.20%
EY 4.24 0.90 2.83 2.69 2.76 0.96 11.62 -49.03%
DY 2.56 0.00 0.00 1.78 2.94 0.00 0.00 -
P/NAPS 0.66 0.74 0.70 0.53 0.52 0.48 0.40 39.76%

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