[KSENG] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -90.3%
YoY- -78.58%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 301,704 335,542 368,783 248,932 276,192 268,961 234,334 18.29%
PBT 20,622 33,606 37,404 4,119 37,394 279,887 19,962 2.18%
Tax -2,548 -8,435 -8,898 -958 -7,756 -4,943 -5,776 -41.96%
NP 18,074 25,171 28,506 3,161 29,638 274,944 14,186 17.47%
-
NP to SH 19,083 24,889 27,711 2,965 30,555 274,520 12,728 30.89%
-
Tax Rate 12.36% 25.10% 23.79% 23.26% 20.74% 1.77% 28.93% -
Total Cost 283,630 310,371 340,277 245,771 246,554 -5,983 220,148 18.34%
-
Net Worth 1,771,478 1,764,921 1,812,566 1,815,158 1,676,382 1,740,589 1,650,811 4.80%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 14,407 21,621 - - 9,576 14,354 -
Div Payout % - 57.89% 78.02% - - 3.49% 112.78% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,771,478 1,764,921 1,812,566 1,815,158 1,676,382 1,740,589 1,650,811 4.80%
NOSH 360,056 360,188 360,351 361,585 239,483 239,420 239,248 31.22%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.99% 7.50% 7.73% 1.27% 10.73% 102.22% 6.05% -
ROE 1.08% 1.41% 1.53% 0.16% 1.82% 15.77% 0.77% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 83.79 93.16 102.34 68.84 115.33 112.34 97.95 -9.86%
EPS 5.30 6.91 7.69 0.82 8.50 114.66 5.32 -0.25%
DPS 0.00 4.00 6.00 0.00 0.00 4.00 6.00 -
NAPS 4.92 4.90 5.03 5.02 7.00 7.27 6.90 -20.13%
Adjusted Per Share Value based on latest NOSH - 361,585
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 83.94 93.36 102.61 69.26 76.85 74.83 65.20 18.28%
EPS 5.31 6.92 7.71 0.82 8.50 76.38 3.54 30.94%
DPS 0.00 4.01 6.02 0.00 0.00 2.66 3.99 -
NAPS 4.9288 4.9106 5.0431 5.0504 4.6642 4.8429 4.5931 4.80%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.95 3.74 4.24 4.15 4.50 3.77 3.35 -
P/RPS 4.71 4.01 4.14 6.03 3.90 3.36 3.42 23.71%
P/EPS 74.53 54.12 55.14 506.10 35.27 3.29 62.97 11.85%
EY 1.34 1.85 1.81 0.20 2.84 30.41 1.59 -10.75%
DY 0.00 1.07 1.42 0.00 0.00 1.06 1.79 -
P/NAPS 0.80 0.76 0.84 0.83 0.64 0.52 0.49 38.52%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 24/08/11 24/05/11 24/02/11 29/11/10 24/08/10 -
Price 4.16 3.74 3.86 4.43 4.35 4.00 3.83 -
P/RPS 4.96 4.01 3.77 6.43 3.77 3.56 3.91 17.13%
P/EPS 78.49 54.12 50.20 540.24 34.09 3.49 71.99 5.91%
EY 1.27 1.85 1.99 0.19 2.93 28.67 1.39 -5.82%
DY 0.00 1.07 1.55 0.00 0.00 1.00 1.57 -
P/NAPS 0.85 0.76 0.77 0.88 0.62 0.55 0.56 31.97%

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