[KSENG] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 26.74%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,242,604 1,117,708 1,024,524 902,419 861,280 819,854 789,459 35.27%
PBT 139,580 117,832 110,259 98,218 83,007 79,992 108,554 18.22%
Tax -37,502 -31,678 -29,109 -23,661 -22,059 -21,342 -14,494 88.36%
NP 102,078 86,154 81,150 74,557 60,948 58,650 94,060 5.59%
-
NP to SH 98,988 84,426 78,664 71,854 56,692 54,400 86,414 9.47%
-
Tax Rate 26.87% 26.88% 26.40% 24.09% 26.57% 26.68% 13.35% -
Total Cost 1,140,526 1,031,554 943,374 827,862 800,332 761,204 695,399 39.03%
-
Net Worth 1,089,671 1,089,543 1,070,740 1,056,058 1,041,757 1,039,047 1,024,728 4.17%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 27,541 27,541 27,541 27,537 25,139 25,139 25,139 6.26%
Div Payout % 27.82% 32.62% 35.01% 38.32% 44.34% 46.21% 29.09% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,089,671 1,089,543 1,070,740 1,056,058 1,041,757 1,039,047 1,024,728 4.17%
NOSH 239,488 239,460 239,539 239,469 239,484 239,411 239,422 0.01%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.21% 7.71% 7.92% 8.26% 7.08% 7.15% 11.91% -
ROE 9.08% 7.75% 7.35% 6.80% 5.44% 5.24% 8.43% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 518.86 466.76 427.71 376.84 359.64 342.45 329.73 35.25%
EPS 41.33 35.26 32.84 30.01 23.67 22.72 36.09 9.45%
DPS 11.50 11.50 11.50 11.50 10.50 10.50 10.50 6.24%
NAPS 4.55 4.55 4.47 4.41 4.35 4.34 4.28 4.15%
Adjusted Per Share Value based on latest NOSH - 239,469
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 345.73 310.98 285.06 251.08 239.64 228.11 219.65 35.27%
EPS 27.54 23.49 21.89 19.99 15.77 15.14 24.04 9.47%
DPS 7.66 7.66 7.66 7.66 6.99 6.99 6.99 6.28%
NAPS 3.0318 3.0315 2.9791 2.9383 2.8985 2.891 2.8511 4.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.77 3.25 2.97 3.25 2.83 2.25 2.12 -
P/RPS 0.53 0.70 0.69 0.86 0.79 0.66 0.64 -11.80%
P/EPS 6.70 9.22 9.04 10.83 11.95 9.90 5.87 9.20%
EY 14.92 10.85 11.06 9.23 8.36 10.10 17.02 -8.39%
DY 4.15 3.54 3.87 3.54 3.71 4.67 4.95 -11.07%
P/NAPS 0.61 0.71 0.66 0.74 0.65 0.52 0.50 14.16%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 26/02/08 28/11/07 29/08/07 29/05/07 27/02/07 23/11/06 -
Price 3.13 2.99 3.12 2.93 3.23 3.04 2.25 -
P/RPS 0.60 0.64 0.73 0.78 0.90 0.89 0.68 -7.99%
P/EPS 7.57 8.48 9.50 9.76 13.64 13.38 6.23 13.85%
EY 13.21 11.79 10.53 10.24 7.33 7.47 16.04 -12.12%
DY 3.67 3.85 3.69 3.92 3.25 3.45 4.67 -14.82%
P/NAPS 0.69 0.66 0.70 0.66 0.74 0.70 0.53 19.20%

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