[KSENG] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -10.18%
YoY- -90.93%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 288,199 244,246 301,704 335,542 368,783 248,932 276,192 2.88%
PBT 33,745 20,838 20,622 33,606 37,404 4,119 37,394 -6.62%
Tax -6,672 -5,858 -2,548 -8,435 -8,898 -958 -7,756 -9.55%
NP 27,073 14,980 18,074 25,171 28,506 3,161 29,638 -5.86%
-
NP to SH 26,395 14,213 19,083 24,889 27,711 2,965 30,555 -9.30%
-
Tax Rate 19.77% 28.11% 12.36% 25.10% 23.79% 23.26% 20.74% -
Total Cost 261,126 229,266 283,630 310,371 340,277 245,771 246,554 3.90%
-
Net Worth 1,815,564 1,827,899 1,771,478 1,764,921 1,812,566 1,815,158 1,676,382 5.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 21,613 - - 14,407 21,621 - - -
Div Payout % 81.89% - - 57.89% 78.02% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,815,564 1,827,899 1,771,478 1,764,921 1,812,566 1,815,158 1,676,382 5.46%
NOSH 361,477 359,822 360,056 360,188 360,351 361,585 239,483 31.61%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.39% 6.13% 5.99% 7.50% 7.73% 1.27% 10.73% -
ROE 1.45% 0.78% 1.08% 1.41% 1.53% 0.16% 1.82% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.00 67.88 83.79 93.16 102.34 68.84 115.33 -21.65%
EPS 7.33 3.95 5.30 6.91 7.69 0.82 8.50 -9.40%
DPS 6.00 0.00 0.00 4.00 6.00 0.00 0.00 -
NAPS 5.04 5.08 4.92 4.90 5.03 5.02 7.00 -19.68%
Adjusted Per Share Value based on latest NOSH - 360,188
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 79.73 67.57 83.46 92.83 102.02 68.87 76.41 2.87%
EPS 7.30 3.93 5.28 6.89 7.67 0.82 8.45 -9.30%
DPS 5.98 0.00 0.00 3.99 5.98 0.00 0.00 -
NAPS 5.0226 5.0568 4.9007 4.8825 5.0143 5.0215 4.6376 5.46%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.90 4.08 3.95 3.74 4.24 4.15 4.50 -
P/RPS 4.87 6.01 4.71 4.01 4.14 6.03 3.90 15.97%
P/EPS 53.23 103.29 74.53 54.12 55.14 506.10 35.27 31.60%
EY 1.88 0.97 1.34 1.85 1.81 0.20 2.84 -24.06%
DY 1.54 0.00 0.00 1.07 1.42 0.00 0.00 -
P/NAPS 0.77 0.80 0.80 0.76 0.84 0.83 0.64 13.13%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 25/05/12 27/02/12 29/11/11 24/08/11 24/05/11 24/02/11 -
Price 4.08 3.82 4.16 3.74 3.86 4.43 4.35 -
P/RPS 5.10 5.63 4.96 4.01 3.77 6.43 3.77 22.33%
P/EPS 55.68 96.71 78.49 54.12 50.20 540.24 34.09 38.73%
EY 1.80 1.03 1.27 1.85 1.99 0.19 2.93 -27.75%
DY 1.47 0.00 0.00 1.07 1.55 0.00 0.00 -
P/NAPS 0.81 0.75 0.85 0.76 0.77 0.88 0.62 19.52%

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