[KSENG] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 58.03%
YoY- 71.81%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 742,670 686,272 1,096,433 798,481 593,811 608,339 661,384 1.94%
PBT 319,011 100,421 103,261 81,433 51,166 59,440 42,643 39.82%
Tax -14,993 -20,130 -32,655 -22,514 -14,747 -15,213 -13,173 2.17%
NP 304,018 80,291 70,606 58,919 36,419 44,227 29,470 47.51%
-
NP to SH 301,091 75,676 66,698 58,054 33,790 44,508 29,470 47.27%
-
Tax Rate 4.70% 20.05% 31.62% 27.65% 28.82% 25.59% 30.89% -
Total Cost 438,652 605,981 1,025,827 739,562 557,392 564,112 631,914 -5.90%
-
Net Worth 1,740,562 1,173,456 1,125,603 1,070,550 1,024,955 958,191 925,583 11.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 23,941 23,948 29,936 27,542 25,144 23,954 14,387 8.85%
Div Payout % 7.95% 31.65% 44.88% 47.44% 74.42% 53.82% 48.82% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,740,562 1,173,456 1,125,603 1,070,550 1,024,955 958,191 925,583 11.09%
NOSH 239,417 239,481 239,490 239,496 239,475 239,547 239,788 -0.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 40.94% 11.70% 6.44% 7.38% 6.13% 7.27% 4.46% -
ROE 17.30% 6.45% 5.93% 5.42% 3.30% 4.65% 3.18% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 310.20 286.57 457.82 333.40 247.96 253.95 275.82 1.97%
EPS 125.76 31.60 27.85 24.24 14.11 18.58 12.29 47.31%
DPS 10.00 10.00 12.50 11.50 10.50 10.00 6.00 8.88%
NAPS 7.27 4.90 4.70 4.47 4.28 4.00 3.86 11.12%
Adjusted Per Share Value based on latest NOSH - 239,539
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 206.63 190.94 305.06 222.16 165.22 169.26 184.02 1.94%
EPS 83.77 21.06 18.56 16.15 9.40 12.38 8.20 47.27%
DPS 6.66 6.66 8.33 7.66 7.00 6.66 4.00 8.86%
NAPS 4.8428 3.2649 3.1318 2.9786 2.8518 2.666 2.5753 11.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.77 2.54 2.53 2.97 2.12 1.48 1.20 -
P/RPS 1.22 0.89 0.55 0.89 0.85 0.58 0.44 18.51%
P/EPS 3.00 8.04 9.08 12.25 15.02 7.97 9.76 -17.84%
EY 33.36 12.44 11.01 8.16 6.66 12.55 10.24 21.74%
DY 2.65 3.94 4.94 3.87 4.95 6.76 5.00 -10.03%
P/NAPS 0.52 0.52 0.54 0.66 0.50 0.37 0.31 8.99%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 19/11/09 24/11/08 28/11/07 23/11/06 30/11/05 30/11/04 -
Price 4.00 2.65 1.93 3.12 2.25 1.36 1.24 -
P/RPS 1.29 0.92 0.42 0.94 0.91 0.54 0.45 19.17%
P/EPS 3.18 8.39 6.93 12.87 15.95 7.32 10.09 -17.49%
EY 31.44 11.92 14.43 7.77 6.27 13.66 9.91 21.20%
DY 2.50 3.77 6.48 3.69 4.67 7.35 4.84 -10.42%
P/NAPS 0.55 0.54 0.41 0.70 0.53 0.34 0.32 9.44%

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