[KSENG] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -44.96%
YoY- -9.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 918,904 976,984 995,728 957,500 858,280 1,314,152 814,568 2.02%
PBT 154,088 83,352 16,476 76,648 92,464 136,208 49,216 20.93%
Tax -40,604 -23,432 -3,832 -17,096 -28,704 -39,960 -16,664 15.98%
NP 113,484 59,920 12,644 59,552 63,760 96,248 32,552 23.11%
-
NP to SH 108,600 56,852 11,860 55,372 60,976 86,120 27,872 25.41%
-
Tax Rate 26.35% 28.11% 23.26% 22.30% 31.04% 29.34% 33.86% -
Total Cost 805,420 917,064 983,084 897,948 794,520 1,217,904 782,016 0.49%
-
Net Worth 1,883,216 1,827,899 1,815,158 1,662,117 1,143,898 1,089,671 1,041,757 10.36%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,883,216 1,827,899 1,815,158 1,662,117 1,143,898 1,089,671 1,041,757 10.36%
NOSH 360,079 359,822 361,585 239,498 239,309 239,488 239,484 7.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.35% 6.13% 1.27% 6.22% 7.43% 7.32% 4.00% -
ROE 5.77% 3.11% 0.65% 3.33% 5.33% 7.90% 2.68% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 255.19 271.52 275.38 399.79 358.65 548.73 340.13 -4.67%
EPS 30.16 15.80 3.28 23.12 25.48 35.96 11.64 17.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.23 5.08 5.02 6.94 4.78 4.55 4.35 3.11%
Adjusted Per Share Value based on latest NOSH - 239,498
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 255.67 271.83 277.04 266.41 238.80 365.64 226.64 2.02%
EPS 30.22 15.82 3.30 15.41 16.97 23.96 7.75 25.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2397 5.0858 5.0504 4.6246 3.1827 3.0318 2.8985 10.36%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 5.21 4.08 4.15 3.80 1.93 2.77 2.83 -
P/RPS 2.04 1.50 1.51 0.95 0.54 0.50 0.83 16.15%
P/EPS 17.27 25.82 126.52 16.44 7.57 7.70 24.32 -5.54%
EY 5.79 3.87 0.79 6.08 13.20 12.98 4.11 5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 0.83 0.55 0.40 0.61 0.65 7.43%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 25/05/12 24/05/11 27/05/10 21/05/09 29/05/08 29/05/07 -
Price 5.09 3.82 4.43 3.26 2.25 3.13 3.23 -
P/RPS 1.99 1.41 1.61 0.82 0.63 0.57 0.95 13.10%
P/EPS 16.88 24.18 135.06 14.10 8.83 8.70 27.75 -7.94%
EY 5.93 4.14 0.74 7.09 11.32 11.49 3.60 8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.75 0.88 0.47 0.47 0.69 0.74 4.60%

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