[KSENG] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
12-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 4.72%
YoY- 44.26%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,266,724 1,380,692 1,415,660 1,392,804 1,242,604 1,117,708 1,024,524 15.18%
PBT 91,092 102,028 139,660 149,180 139,580 117,832 110,259 -11.94%
Tax -30,354 -33,168 -41,819 -40,798 -37,502 -31,678 -29,109 2.82%
NP 60,738 68,860 97,841 108,382 102,078 86,154 81,150 -17.54%
-
NP to SH 55,602 61,888 93,070 103,656 98,988 84,426 78,664 -20.63%
-
Tax Rate 33.32% 32.51% 29.94% 27.35% 26.87% 26.88% 26.40% -
Total Cost 1,205,986 1,311,832 1,317,819 1,284,422 1,140,526 1,031,554 943,374 17.77%
-
Net Worth 1,143,898 1,119,890 1,126,006 1,111,115 1,089,671 1,089,543 1,070,740 4.50%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 29,938 29,938 29,938 28,738 27,541 27,541 27,541 5.71%
Div Payout % 53.84% 48.37% 32.17% 27.73% 27.82% 32.62% 35.01% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,143,898 1,119,890 1,126,006 1,111,115 1,089,671 1,089,543 1,070,740 4.50%
NOSH 239,309 239,805 239,575 239,464 239,488 239,460 239,539 -0.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.79% 4.99% 6.91% 7.78% 8.21% 7.71% 7.92% -
ROE 4.86% 5.53% 8.27% 9.33% 9.08% 7.75% 7.35% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 529.33 575.76 590.90 581.63 518.86 466.76 427.71 15.25%
EPS 23.23 25.81 38.85 43.29 41.33 35.26 32.84 -20.59%
DPS 12.50 12.50 12.50 12.00 11.50 11.50 11.50 5.71%
NAPS 4.78 4.67 4.70 4.64 4.55 4.55 4.47 4.56%
Adjusted Per Share Value based on latest NOSH - 239,464
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 350.43 381.96 391.63 385.31 343.76 309.21 283.43 15.18%
EPS 15.38 17.12 25.75 28.68 27.38 23.36 21.76 -20.63%
DPS 8.28 8.28 8.28 7.95 7.62 7.62 7.62 5.68%
NAPS 3.1645 3.0981 3.115 3.0738 3.0145 3.0141 2.9621 4.50%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.93 1.93 2.53 2.89 2.77 3.25 2.97 -
P/RPS 0.36 0.34 0.43 0.50 0.53 0.70 0.69 -35.16%
P/EPS 8.31 7.48 6.51 6.68 6.70 9.22 9.04 -5.45%
EY 12.04 13.37 15.35 14.98 14.92 10.85 11.06 5.81%
DY 6.48 6.48 4.94 4.15 4.15 3.54 3.87 40.96%
P/NAPS 0.40 0.41 0.54 0.62 0.61 0.71 0.66 -28.36%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 21/05/09 25/02/09 24/11/08 12/09/08 29/05/08 26/02/08 28/11/07 -
Price 2.25 2.00 1.93 2.57 3.13 2.99 3.12 -
P/RPS 0.43 0.35 0.33 0.44 0.60 0.64 0.73 -29.70%
P/EPS 9.68 7.75 4.97 5.94 7.57 8.48 9.50 1.25%
EY 10.33 12.90 20.13 16.84 13.21 11.79 10.53 -1.26%
DY 5.56 6.25 6.48 4.67 3.67 3.85 3.69 31.39%
P/NAPS 0.47 0.43 0.41 0.55 0.69 0.66 0.70 -23.30%

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