[KSENG] YoY Annualized Quarter 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- -20.55%
YoY- 14.89%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,271,009 990,226 915,029 1,461,910 1,064,641 791,748 811,118 7.76%
PBT 100,172 425,348 133,894 137,681 108,577 68,221 79,253 3.97%
Tax -24,388 -19,990 -26,840 -43,540 -30,018 -19,662 -20,284 3.11%
NP 75,784 405,357 107,054 94,141 78,558 48,558 58,969 4.26%
-
NP to SH 74,086 401,454 100,901 88,930 77,405 45,053 59,344 3.76%
-
Tax Rate 24.35% 4.70% 20.05% 31.62% 27.65% 28.82% 25.59% -
Total Cost 1,195,225 584,869 807,974 1,367,769 986,082 743,189 752,149 8.02%
-
Net Worth 1,764,539 1,740,562 1,173,456 1,125,603 1,070,550 1,024,955 958,191 10.70%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 48,014 31,922 31,930 39,915 36,722 33,526 31,939 7.02%
Div Payout % 64.81% 7.95% 31.65% 44.88% 47.44% 74.42% 53.82% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,764,539 1,740,562 1,173,456 1,125,603 1,070,550 1,024,955 958,191 10.70%
NOSH 360,110 239,417 239,481 239,490 239,496 239,475 239,547 7.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.96% 40.94% 11.70% 6.44% 7.38% 6.13% 7.27% -
ROE 4.20% 23.06% 8.60% 7.90% 7.23% 4.40% 6.19% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 352.95 413.60 382.09 610.43 444.53 330.62 338.60 0.69%
EPS 20.57 167.68 42.13 37.13 32.32 18.81 24.77 -3.04%
DPS 13.33 13.33 13.33 16.67 15.33 14.00 13.33 0.00%
NAPS 4.90 7.27 4.90 4.70 4.47 4.28 4.00 3.43%
Adjusted Per Share Value based on latest NOSH - 239,575
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 353.64 275.51 254.59 406.75 296.22 220.29 225.68 7.76%
EPS 20.61 111.70 28.07 24.74 21.54 12.54 16.51 3.76%
DPS 13.36 8.88 8.88 11.11 10.22 9.33 8.89 7.02%
NAPS 4.9095 4.8428 3.2649 3.1318 2.9786 2.8518 2.666 10.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.74 3.77 2.54 2.53 2.97 2.12 1.48 -
P/RPS 1.06 0.91 0.66 0.41 0.67 0.64 0.44 15.77%
P/EPS 18.18 2.25 6.03 6.81 9.19 11.27 5.97 20.38%
EY 5.50 44.48 16.59 14.68 10.88 8.87 16.74 -16.92%
DY 3.57 3.54 5.25 6.59 5.16 6.60 9.01 -14.29%
P/NAPS 0.76 0.52 0.52 0.54 0.66 0.50 0.37 12.74%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 19/11/09 24/11/08 28/11/07 23/11/06 30/11/05 -
Price 3.74 4.00 2.65 1.93 3.12 2.25 1.36 -
P/RPS 1.06 0.97 0.69 0.32 0.70 0.68 0.40 17.62%
P/EPS 18.18 2.39 6.29 5.20 9.65 11.96 5.49 22.07%
EY 5.50 41.92 15.90 19.24 10.36 8.36 18.22 -18.08%
DY 3.57 3.33 5.03 8.64 4.91 6.22 9.80 -15.48%
P/NAPS 0.76 0.55 0.54 0.41 0.70 0.53 0.34 14.33%

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