[KSENG] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 9.48%
YoY- -8.97%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,392,804 1,242,604 1,117,708 1,024,524 902,419 861,280 819,854 42.42%
PBT 149,180 139,580 117,832 110,259 98,218 83,007 79,992 51.56%
Tax -40,798 -37,502 -31,678 -29,109 -23,661 -22,059 -21,342 54.08%
NP 108,382 102,078 86,154 81,150 74,557 60,948 58,650 50.64%
-
NP to SH 103,656 98,988 84,426 78,664 71,854 56,692 54,400 53.75%
-
Tax Rate 27.35% 26.87% 26.88% 26.40% 24.09% 26.57% 26.68% -
Total Cost 1,284,422 1,140,526 1,031,554 943,374 827,862 800,332 761,204 41.77%
-
Net Worth 1,111,115 1,089,671 1,089,543 1,070,740 1,056,058 1,041,757 1,039,047 4.57%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 28,738 27,541 27,541 27,541 27,537 25,139 25,139 9.33%
Div Payout % 27.73% 27.82% 32.62% 35.01% 38.32% 44.34% 46.21% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,111,115 1,089,671 1,089,543 1,070,740 1,056,058 1,041,757 1,039,047 4.57%
NOSH 239,464 239,488 239,460 239,539 239,469 239,484 239,411 0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.78% 8.21% 7.71% 7.92% 8.26% 7.08% 7.15% -
ROE 9.33% 9.08% 7.75% 7.35% 6.80% 5.44% 5.24% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 581.63 518.86 466.76 427.71 376.84 359.64 342.45 42.39%
EPS 43.29 41.33 35.26 32.84 30.01 23.67 22.72 53.75%
DPS 12.00 11.50 11.50 11.50 11.50 10.50 10.50 9.31%
NAPS 4.64 4.55 4.55 4.47 4.41 4.35 4.34 4.56%
Adjusted Per Share Value based on latest NOSH - 239,539
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 387.52 345.73 310.98 285.06 251.08 239.64 228.11 42.42%
EPS 28.84 27.54 23.49 21.89 19.99 15.77 15.14 53.72%
DPS 8.00 7.66 7.66 7.66 7.66 6.99 6.99 9.42%
NAPS 3.0915 3.0318 3.0315 2.9791 2.9383 2.8985 2.891 4.57%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.89 2.77 3.25 2.97 3.25 2.83 2.25 -
P/RPS 0.50 0.53 0.70 0.69 0.86 0.79 0.66 -16.91%
P/EPS 6.68 6.70 9.22 9.04 10.83 11.95 9.90 -23.08%
EY 14.98 14.92 10.85 11.06 9.23 8.36 10.10 30.08%
DY 4.15 4.15 3.54 3.87 3.54 3.71 4.67 -7.57%
P/NAPS 0.62 0.61 0.71 0.66 0.74 0.65 0.52 12.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/09/08 29/05/08 26/02/08 28/11/07 29/08/07 29/05/07 27/02/07 -
Price 2.57 3.13 2.99 3.12 2.93 3.23 3.04 -
P/RPS 0.44 0.60 0.64 0.73 0.78 0.90 0.89 -37.50%
P/EPS 5.94 7.57 8.48 9.50 9.76 13.64 13.38 -41.83%
EY 16.84 13.21 11.79 10.53 10.24 7.33 7.47 72.01%
DY 4.67 3.67 3.85 3.69 3.92 3.25 3.45 22.38%
P/NAPS 0.55 0.69 0.66 0.70 0.66 0.74 0.70 -14.86%

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