[KSENG] YoY Cumulative 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- 19.18%
YoY- 14.89%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 953,257 742,670 686,272 1,096,433 798,481 593,811 608,339 7.76%
PBT 75,129 319,011 100,421 103,261 81,433 51,166 59,440 3.97%
Tax -18,291 -14,993 -20,130 -32,655 -22,514 -14,747 -15,213 3.11%
NP 56,838 304,018 80,291 70,606 58,919 36,419 44,227 4.26%
-
NP to SH 55,565 301,091 75,676 66,698 58,054 33,790 44,508 3.76%
-
Tax Rate 24.35% 4.70% 20.05% 31.62% 27.65% 28.82% 25.59% -
Total Cost 896,419 438,652 605,981 1,025,827 739,562 557,392 564,112 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 36,011 23,941 23,948 29,936 27,542 25,144 23,954 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 3.15% 17.30% 6.45% 5.93% 5.42% 3.30% 4.65% -
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 264.71 310.20 286.57 457.82 333.40 247.96 253.95 0.69%
EPS 15.43 125.76 31.60 27.85 24.24 14.11 18.58 -3.04%
DPS 10.00 10.00 10.00 12.50 11.50 10.50 10.00 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 265.23 206.63 190.94 305.06 222.16 165.22 169.26 7.76%
EPS 15.46 83.77 21.06 18.56 16.15 9.40 12.38 3.77%
DPS 10.02 6.66 6.66 8.33 7.66 7.00 6.66 7.04%
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 1.41 1.22 0.89 0.55 0.89 0.85 0.58 15.94%
P/EPS 24.24 3.00 8.04 9.08 12.25 15.02 7.97 20.35%
EY 4.13 33.36 12.44 11.01 8.16 6.66 12.55 -16.90%
DY 2.67 2.65 3.94 4.94 3.87 4.95 6.76 -14.33%
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 1.41 1.29 0.92 0.42 0.94 0.91 0.54 17.33%
P/EPS 24.24 3.18 8.39 6.93 12.87 15.95 7.32 22.07%
EY 4.13 31.44 11.92 14.43 7.77 6.27 13.66 -18.06%
DY 2.67 2.50 3.77 6.48 3.69 4.67 7.35 -15.52%
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