[KSENG] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -28.38%
YoY- 46.94%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 407,786 328,538 319,227 337,253 257,586 203,642 226,043 48.24%
PBT 47,634 34,052 36,399 31,095 38,034 12,304 28,826 39.81%
Tax -11,859 -9,990 -9,164 -9,785 -8,563 -4,166 -6,595 47.92%
NP 35,775 24,062 27,235 21,310 29,471 8,138 22,231 37.36%
-
NP to SH 34,435 21,530 26,372 21,319 29,767 6,968 20,610 40.84%
-
Tax Rate 24.90% 29.34% 25.18% 31.47% 22.51% 33.86% 22.88% -
Total Cost 372,011 304,476 291,992 315,943 228,115 195,504 203,812 49.40%
-
Net Worth 1,111,115 1,089,671 1,089,543 1,070,740 1,056,058 1,041,757 1,039,047 4.57%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 19,157 - - 9,581 17,960 - - -
Div Payout % 55.63% - - 44.94% 60.34% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,111,115 1,089,671 1,089,543 1,070,740 1,056,058 1,041,757 1,039,047 4.57%
NOSH 239,464 239,488 239,460 239,539 239,469 239,484 239,411 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.77% 7.32% 8.53% 6.32% 11.44% 4.00% 9.83% -
ROE 3.10% 1.98% 2.42% 1.99% 2.82% 0.67% 1.98% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 170.29 137.18 133.31 140.79 107.57 85.03 94.42 48.21%
EPS 14.38 8.99 11.01 8.90 12.43 2.91 8.60 40.92%
DPS 8.00 0.00 0.00 4.00 7.50 0.00 0.00 -
NAPS 4.64 4.55 4.55 4.47 4.41 4.35 4.34 4.56%
Adjusted Per Share Value based on latest NOSH - 239,539
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 112.81 90.89 88.31 93.30 71.26 56.34 62.53 48.25%
EPS 9.53 5.96 7.30 5.90 8.23 1.93 5.70 40.91%
DPS 5.30 0.00 0.00 2.65 4.97 0.00 0.00 -
NAPS 3.0738 3.0145 3.0141 2.9621 2.9215 2.8819 2.8744 4.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.89 2.77 3.25 2.97 3.25 2.83 2.25 -
P/RPS 1.70 2.02 2.44 2.11 3.02 3.33 2.38 -20.11%
P/EPS 20.10 30.81 29.51 33.37 26.15 97.26 26.14 -16.08%
EY 4.98 3.25 3.39 3.00 3.82 1.03 3.83 19.14%
DY 2.77 0.00 0.00 1.35 2.31 0.00 0.00 -
P/NAPS 0.62 0.61 0.71 0.66 0.74 0.65 0.52 12.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/09/08 29/05/08 26/02/08 28/11/07 29/08/07 29/05/07 27/02/07 -
Price 2.57 3.13 2.99 3.12 2.93 3.23 3.04 -
P/RPS 1.51 2.28 2.24 2.22 2.72 3.80 3.22 -39.66%
P/EPS 17.87 34.82 27.15 35.06 23.57 111.01 35.31 -36.51%
EY 5.60 2.87 3.68 2.85 4.24 0.90 2.83 57.68%
DY 3.11 0.00 0.00 1.28 2.56 0.00 0.00 -
P/NAPS 0.55 0.69 0.66 0.70 0.66 0.74 0.70 -14.86%

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