[KSENG] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 224.3%
YoY- -11.67%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 532,445 617,715 473,709 450,881 736,324 461,228 378,663 5.83%
PBT 54,583 41,523 39,124 62,772 81,686 50,338 32,112 9.23%
Tax -12,530 -9,856 -10,050 -12,512 -21,849 -12,729 -10,410 3.13%
NP 42,053 31,667 29,074 50,260 59,837 37,609 21,702 11.64%
-
NP to SH 40,608 30,676 26,571 49,436 55,965 36,735 19,281 13.20%
-
Tax Rate 22.96% 23.74% 25.69% 19.93% 26.75% 25.29% 32.42% -
Total Cost 490,392 586,048 444,635 400,621 676,487 423,619 356,961 5.43%
-
Net Worth 1,815,564 1,811,036 1,651,710 1,156,299 1,111,157 1,056,071 1,017,940 10.11%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 21,613 21,602 14,362 14,363 19,157 17,960 15,568 5.61%
Div Payout % 53.23% 70.42% 54.05% 29.06% 34.23% 48.89% 80.75% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,815,564 1,811,036 1,651,710 1,156,299 1,111,157 1,056,071 1,017,940 10.11%
NOSH 361,477 360,046 239,378 239,399 239,473 239,471 239,515 7.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.90% 5.13% 6.14% 11.15% 8.13% 8.15% 5.73% -
ROE 2.24% 1.69% 1.61% 4.28% 5.04% 3.48% 1.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 147.81 171.57 197.89 188.34 307.48 192.60 158.10 -1.11%
EPS 11.27 8.52 11.10 20.65 23.37 15.34 8.05 5.76%
DPS 6.00 6.00 6.00 6.00 8.00 7.50 6.50 -1.32%
NAPS 5.04 5.03 6.90 4.83 4.64 4.41 4.25 2.87%
Adjusted Per Share Value based on latest NOSH - 239,439
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 148.14 171.87 131.80 125.45 204.87 128.33 105.36 5.83%
EPS 11.30 8.54 7.39 13.75 15.57 10.22 5.36 13.22%
DPS 6.01 6.01 4.00 4.00 5.33 5.00 4.33 5.61%
NAPS 5.0515 5.0389 4.5956 3.2172 3.0916 2.9383 2.8322 10.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.90 4.24 3.35 2.41 2.89 3.25 2.13 -
P/RPS 2.64 2.47 1.69 1.28 0.94 1.69 1.35 11.81%
P/EPS 34.60 49.77 30.18 11.67 12.37 21.19 26.46 4.56%
EY 2.89 2.01 3.31 8.57 8.09 4.72 3.78 -4.37%
DY 1.54 1.42 1.79 2.49 2.77 2.31 3.05 -10.75%
P/NAPS 0.77 0.84 0.49 0.50 0.62 0.74 0.50 7.45%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 27/08/09 12/09/08 29/08/07 28/08/06 -
Price 4.08 3.86 3.83 2.53 2.57 2.93 2.21 -
P/RPS 2.76 2.25 1.94 1.34 0.84 1.52 1.40 11.96%
P/EPS 36.19 45.31 34.50 12.25 11.00 19.10 27.45 4.71%
EY 2.76 2.21 2.90 8.16 9.09 5.24 3.64 -4.50%
DY 1.47 1.55 1.57 2.37 3.11 2.56 2.94 -10.90%
P/NAPS 0.81 0.77 0.56 0.52 0.55 0.66 0.52 7.65%

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