[KSENG] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -30.41%
YoY- -26.7%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,254,961 1,018,862 913,156 1,380,692 1,117,708 819,854 803,987 7.69%
PBT 95,751 356,405 123,467 102,028 117,832 79,992 116,828 -3.26%
Tax -20,839 -22,749 -24,512 -33,348 -31,678 -21,342 -14,960 5.67%
NP 74,912 333,656 98,955 68,680 86,154 58,650 101,868 -4.99%
-
NP to SH 74,648 331,646 100,610 61,888 84,426 54,400 97,132 -4.29%
-
Tax Rate 21.76% 6.38% 19.85% 32.69% 26.88% 26.68% 12.81% -
Total Cost 1,180,049 685,206 814,201 1,312,012 1,031,554 761,204 702,119 9.03%
-
Net Worth 1,771,674 1,824,404 1,192,379 1,118,332 1,077,682 1,039,670 1,018,091 9.66%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 36,009 23,942 23,943 29,933 27,540 25,153 23,955 7.02%
Div Payout % 48.24% 7.22% 23.80% 48.37% 32.62% 46.24% 24.66% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,771,674 1,824,404 1,192,379 1,118,332 1,077,682 1,039,670 1,018,091 9.66%
NOSH 360,096 239,423 239,433 239,471 239,485 239,555 239,551 7.02%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.97% 32.75% 10.84% 4.97% 7.71% 7.15% 12.67% -
ROE 4.21% 18.18% 8.44% 5.53% 7.83% 5.23% 9.54% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 348.51 425.55 381.38 576.56 466.71 342.24 335.62 0.62%
EPS 20.73 92.25 42.02 25.84 35.25 22.71 40.55 -10.57%
DPS 10.00 10.00 10.00 12.50 11.50 10.50 10.00 0.00%
NAPS 4.92 7.62 4.98 4.67 4.50 4.34 4.25 2.46%
Adjusted Per Share Value based on latest NOSH - 239,805
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 349.17 283.48 254.07 384.15 310.98 228.11 223.70 7.69%
EPS 20.77 92.27 27.99 17.22 23.49 15.14 27.03 -4.29%
DPS 10.02 6.66 6.66 8.33 7.66 7.00 6.67 7.01%
NAPS 4.9294 5.0761 3.3176 3.1116 2.9985 2.8927 2.8327 9.66%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 3.95 4.50 2.60 1.93 3.25 2.25 1.43 -
P/RPS 1.13 1.06 0.68 0.33 0.70 0.66 0.43 17.46%
P/EPS 19.05 3.25 6.19 7.47 9.22 9.91 3.53 32.42%
EY 5.25 30.78 16.16 13.39 10.85 10.09 28.35 -24.49%
DY 2.53 2.22 3.85 6.48 3.54 4.67 6.99 -15.57%
P/NAPS 0.80 0.59 0.52 0.41 0.72 0.52 0.34 15.32%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 24/02/11 25/02/10 25/02/09 26/02/08 27/02/07 28/02/06 -
Price 4.16 4.35 2.73 2.00 2.99 3.04 1.89 -
P/RPS 1.19 1.02 0.72 0.35 0.64 0.89 0.56 13.37%
P/EPS 20.07 3.14 6.50 7.74 8.48 13.39 4.66 27.53%
EY 4.98 31.84 15.39 12.92 11.79 7.47 21.45 -21.59%
DY 2.40 2.30 3.66 6.25 3.85 3.45 5.29 -12.33%
P/NAPS 0.85 0.57 0.55 0.43 0.66 0.70 0.44 11.59%

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