[KSENG] QoQ 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- -44.48%
YoY- -9.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 276,192 268,961 234,334 239,375 226,884 235,391 236,311 10.92%
PBT 37,394 279,887 19,962 19,162 23,046 37,649 39,656 -3.82%
Tax -7,756 -4,943 -5,776 -4,274 -4,382 -7,618 -5,336 28.22%
NP 29,638 274,944 14,186 14,888 18,664 30,031 34,320 -9.29%
-
NP to SH 30,555 274,520 12,728 13,843 24,934 26,240 34,192 -7.20%
-
Tax Rate 20.74% 1.77% 28.93% 22.30% 19.01% 20.23% 13.46% -
Total Cost 246,554 -5,983 220,148 224,487 208,220 205,360 201,991 14.17%
-
Net Worth 1,676,382 1,740,589 1,650,811 1,662,117 1,192,808 1,173,138 1,156,494 27.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 9,576 14,354 - - 9,576 14,366 -
Div Payout % - 3.49% 112.78% - - 36.50% 42.02% -
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 1,676,382 1,740,589 1,650,811 1,662,117 1,192,808 1,173,138 1,156,494 27.99%
NOSH 239,483 239,420 239,248 239,498 239,519 239,416 239,439 0.01%
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 10.73% 102.22% 6.05% 6.22% 8.23% 12.76% 14.52% -
ROE 1.82% 15.77% 0.77% 0.83% 2.09% 2.24% 2.96% -
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 115.33 112.34 97.95 99.95 94.72 98.32 98.69 10.91%
EPS 8.50 114.66 5.32 5.78 10.41 10.96 14.28 -29.17%
DPS 0.00 4.00 6.00 0.00 0.00 4.00 6.00 -
NAPS 7.00 7.27 6.90 6.94 4.98 4.90 4.83 27.97%
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 76.41 74.41 64.83 66.22 62.77 65.12 65.37 10.93%
EPS 8.45 75.94 3.52 3.83 6.90 7.26 9.46 -7.23%
DPS 0.00 2.65 3.97 0.00 0.00 2.65 3.97 -
NAPS 4.6376 4.8152 4.5669 4.5981 3.2998 3.2454 3.1994 27.99%
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 3.90 3.36 3.42 3.80 2.74 2.58 2.44 36.58%
P/EPS 35.27 3.29 62.97 65.74 24.98 23.18 16.88 63.21%
EY 2.84 30.41 1.59 1.52 4.00 4.31 5.93 -38.70%
DY 0.00 1.06 1.79 0.00 0.00 1.57 2.49 -
P/NAPS 0.64 0.52 0.49 0.55 0.52 0.52 0.50 17.83%
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 3.77 3.56 3.91 3.26 2.88 2.70 2.56 29.34%
P/EPS 34.09 3.49 71.99 56.40 26.22 24.18 17.72 54.49%
EY 2.93 28.67 1.39 1.77 3.81 4.14 5.64 -35.29%
DY 0.00 1.00 1.57 0.00 0.00 1.51 2.37 -
P/NAPS 0.62 0.55 0.56 0.47 0.55 0.54 0.52 12.40%

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