[KSENG] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -4.98%
YoY- 618.38%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 268,961 234,334 239,375 226,884 235,391 236,311 214,570 16.23%
PBT 279,887 19,962 19,162 23,046 37,649 39,656 23,116 426.48%
Tax -4,943 -5,776 -4,274 -4,382 -7,618 -5,336 -7,176 -21.98%
NP 274,944 14,186 14,888 18,664 30,031 34,320 15,940 566.42%
-
NP to SH 274,520 12,728 13,843 24,934 26,240 34,192 15,244 585.83%
-
Tax Rate 1.77% 28.93% 22.30% 19.01% 20.23% 13.46% 31.04% -
Total Cost -5,983 220,148 224,487 208,220 205,360 201,991 198,630 -
-
Net Worth 1,740,589 1,650,811 1,662,117 1,192,808 1,173,138 1,156,494 1,143,898 32.25%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 9,576 14,354 - - 9,576 14,366 - -
Div Payout % 3.49% 112.78% - - 36.50% 42.02% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,740,589 1,650,811 1,662,117 1,192,808 1,173,138 1,156,494 1,143,898 32.25%
NOSH 239,420 239,248 239,498 239,519 239,416 239,439 239,309 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 102.22% 6.05% 6.22% 8.23% 12.76% 14.52% 7.43% -
ROE 15.77% 0.77% 0.83% 2.09% 2.24% 2.96% 1.33% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 112.34 97.95 99.95 94.72 98.32 98.69 89.66 16.20%
EPS 114.66 5.32 5.78 10.41 10.96 14.28 6.37 585.62%
DPS 4.00 6.00 0.00 0.00 4.00 6.00 0.00 -
NAPS 7.27 6.90 6.94 4.98 4.90 4.83 4.78 32.21%
Adjusted Per Share Value based on latest NOSH - 239,519
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 74.83 65.20 66.60 63.13 65.49 65.75 59.70 16.23%
EPS 76.38 3.54 3.85 6.94 7.30 9.51 4.24 585.98%
DPS 2.66 3.99 0.00 0.00 2.66 4.00 0.00 -
NAPS 4.8429 4.5931 4.6246 3.3188 3.2641 3.2177 3.1827 32.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.77 3.35 3.80 2.60 2.54 2.41 1.93 -
P/RPS 3.36 3.42 3.80 2.74 2.58 2.44 2.15 34.63%
P/EPS 3.29 62.97 65.74 24.98 23.18 16.88 30.30 -77.20%
EY 30.41 1.59 1.52 4.00 4.31 5.93 3.30 338.94%
DY 1.06 1.79 0.00 0.00 1.57 2.49 0.00 -
P/NAPS 0.52 0.49 0.55 0.52 0.52 0.50 0.40 19.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 27/05/10 25/02/10 19/11/09 27/08/09 21/05/09 -
Price 4.00 3.83 3.26 2.73 2.65 2.53 2.25 -
P/RPS 3.56 3.91 3.26 2.88 2.70 2.56 2.51 26.20%
P/EPS 3.49 71.99 56.40 26.22 24.18 17.72 35.32 -78.59%
EY 28.67 1.39 1.77 3.81 4.14 5.64 2.83 367.53%
DY 1.00 1.57 0.00 0.00 1.51 2.37 0.00 -
P/NAPS 0.55 0.56 0.47 0.55 0.54 0.52 0.47 11.03%

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