[KSENG] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.21%
YoY- 18.31%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,095,249 1,266,724 1,380,692 1,415,660 1,392,804 1,242,604 1,117,708 -1.34%
PBT 83,114 91,092 102,028 139,660 149,180 139,580 117,832 -20.77%
Tax -23,831 -30,354 -33,168 -41,819 -40,798 -37,502 -31,678 -17.29%
NP 59,283 60,738 68,860 97,841 108,382 102,078 86,154 -22.07%
-
NP to SH 55,359 55,602 61,888 93,070 103,656 98,988 84,426 -24.54%
-
Tax Rate 28.67% 33.32% 32.51% 29.94% 27.35% 26.87% 26.88% -
Total Cost 1,035,966 1,205,986 1,311,832 1,317,819 1,284,422 1,140,526 1,031,554 0.28%
-
Net Worth 1,156,494 1,143,898 1,119,890 1,126,006 1,111,115 1,089,671 1,089,543 4.05%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 25,147 29,938 29,938 29,938 28,738 27,541 27,541 -5.88%
Div Payout % 45.43% 53.84% 48.37% 32.17% 27.73% 27.82% 32.62% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 1,156,494 1,143,898 1,119,890 1,126,006 1,111,115 1,089,671 1,089,543 4.05%
NOSH 239,439 239,309 239,805 239,575 239,464 239,488 239,460 -0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.41% 4.79% 4.99% 6.91% 7.78% 8.21% 7.71% -
ROE 4.79% 4.86% 5.53% 8.27% 9.33% 9.08% 7.75% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 457.42 529.33 575.76 590.90 581.63 518.86 466.76 -1.33%
EPS 23.12 23.23 25.81 38.85 43.29 41.33 35.26 -24.54%
DPS 10.50 12.50 12.50 12.50 12.00 11.50 11.50 -5.88%
NAPS 4.83 4.78 4.67 4.70 4.64 4.55 4.55 4.06%
Adjusted Per Share Value based on latest NOSH - 239,575
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 304.73 352.44 384.15 393.88 387.52 345.73 310.98 -1.34%
EPS 15.40 15.47 17.22 25.90 28.84 27.54 23.49 -24.55%
DPS 7.00 8.33 8.33 8.33 8.00 7.66 7.66 -5.83%
NAPS 3.2177 3.1827 3.1159 3.1329 3.0915 3.0318 3.0315 4.05%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.41 1.93 1.93 2.53 2.89 2.77 3.25 -
P/RPS 0.53 0.36 0.34 0.43 0.50 0.53 0.70 -16.94%
P/EPS 10.42 8.31 7.48 6.51 6.68 6.70 9.22 8.50%
EY 9.59 12.04 13.37 15.35 14.98 14.92 10.85 -7.90%
DY 4.36 6.48 6.48 4.94 4.15 4.15 3.54 14.91%
P/NAPS 0.50 0.40 0.41 0.54 0.62 0.61 0.71 -20.86%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 21/05/09 25/02/09 24/11/08 12/09/08 29/05/08 26/02/08 -
Price 2.53 2.25 2.00 1.93 2.57 3.13 2.99 -
P/RPS 0.55 0.43 0.35 0.33 0.44 0.60 0.64 -9.61%
P/EPS 10.94 9.68 7.75 4.97 5.94 7.57 8.48 18.52%
EY 9.14 10.33 12.90 20.13 16.84 13.21 11.79 -15.62%
DY 4.15 5.56 6.25 6.48 4.67 3.67 3.85 5.13%
P/NAPS 0.52 0.47 0.43 0.41 0.55 0.69 0.66 -14.70%

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