[KSENG] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.16%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 913,156 970,531 1,095,249 1,266,724 1,380,692 1,415,660 1,392,804 -24.47%
PBT 123,467 99,188 83,114 91,092 102,028 139,660 149,180 -11.81%
Tax -24,512 -20,643 -23,831 -30,354 -33,168 -41,819 -40,798 -28.73%
NP 98,955 78,545 59,283 60,738 68,860 97,841 108,382 -5.87%
-
NP to SH 100,610 70,866 55,359 55,602 61,888 93,070 103,656 -1.96%
-
Tax Rate 19.85% 20.81% 28.67% 33.32% 32.51% 29.94% 27.35% -
Total Cost 814,201 891,986 1,035,966 1,205,986 1,311,832 1,317,819 1,284,422 -26.14%
-
Net Worth 1,192,808 1,173,138 1,156,494 1,143,898 1,119,890 1,126,006 1,111,115 4.82%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 23,943 23,943 25,147 29,938 29,938 29,938 28,738 -11.42%
Div Payout % 23.80% 33.79% 45.43% 53.84% 48.37% 32.17% 27.73% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,192,808 1,173,138 1,156,494 1,143,898 1,119,890 1,126,006 1,111,115 4.82%
NOSH 239,519 239,416 239,439 239,309 239,805 239,575 239,464 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.84% 8.09% 5.41% 4.79% 4.99% 6.91% 7.78% -
ROE 8.43% 6.04% 4.79% 4.86% 5.53% 8.27% 9.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 381.24 405.37 457.42 529.33 575.76 590.90 581.63 -24.48%
EPS 42.00 29.60 23.12 23.23 25.81 38.85 43.29 -1.99%
DPS 10.00 10.00 10.50 12.50 12.50 12.50 12.00 -11.41%
NAPS 4.98 4.90 4.83 4.78 4.67 4.70 4.64 4.81%
Adjusted Per Share Value based on latest NOSH - 239,309
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 254.07 270.03 304.73 352.44 384.15 393.88 387.52 -24.47%
EPS 27.99 19.72 15.40 15.47 17.22 25.90 28.84 -1.96%
DPS 6.66 6.66 7.00 8.33 8.33 8.33 8.00 -11.47%
NAPS 3.3188 3.2641 3.2177 3.1827 3.1159 3.1329 3.0915 4.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.60 2.54 2.41 1.93 1.93 2.53 2.89 -
P/RPS 0.68 0.63 0.53 0.36 0.34 0.43 0.50 22.68%
P/EPS 6.19 8.58 10.42 8.31 7.48 6.51 6.68 -4.93%
EY 16.16 11.65 9.59 12.04 13.37 15.35 14.98 5.17%
DY 3.85 3.94 4.36 6.48 6.48 4.94 4.15 -4.86%
P/NAPS 0.52 0.52 0.50 0.40 0.41 0.54 0.62 -11.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 21/05/09 25/02/09 24/11/08 12/09/08 -
Price 2.73 2.65 2.53 2.25 2.00 1.93 2.57 -
P/RPS 0.72 0.65 0.55 0.43 0.35 0.33 0.44 38.73%
P/EPS 6.50 8.95 10.94 9.68 7.75 4.97 5.94 6.17%
EY 15.39 11.17 9.14 10.33 12.90 20.13 16.84 -5.81%
DY 3.66 3.77 4.15 5.56 6.25 6.48 4.67 -14.95%
P/NAPS 0.55 0.54 0.52 0.47 0.43 0.41 0.55 0.00%

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