[KSENG] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.95%
YoY- 62.57%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,055,898 1,254,961 1,018,862 913,156 1,380,692 1,117,708 819,854 4.30%
PBT 98,794 95,751 356,405 123,467 102,028 117,832 79,992 3.57%
Tax -16,794 -20,839 -22,749 -24,512 -33,348 -31,678 -21,342 -3.91%
NP 82,000 74,912 333,656 98,955 68,680 86,154 58,650 5.73%
-
NP to SH 82,658 74,648 331,646 100,610 61,888 84,426 54,400 7.21%
-
Tax Rate 17.00% 21.76% 6.38% 19.85% 32.69% 26.88% 26.68% -
Total Cost 973,898 1,180,049 685,206 814,201 1,312,012 1,031,554 761,204 4.18%
-
Net Worth 1,840,690 1,771,674 1,824,404 1,192,379 1,118,332 1,077,682 1,039,670 9.97%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 36,021 36,009 23,942 23,943 29,933 27,540 25,153 6.16%
Div Payout % 43.58% 48.24% 7.22% 23.80% 48.37% 32.62% 46.24% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,840,690 1,771,674 1,824,404 1,192,379 1,118,332 1,077,682 1,039,670 9.97%
NOSH 360,213 360,096 239,423 239,433 239,471 239,485 239,555 7.02%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.77% 5.97% 32.75% 10.84% 4.97% 7.71% 7.15% -
ROE 4.49% 4.21% 18.18% 8.44% 5.53% 7.83% 5.23% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 293.13 348.51 425.55 381.38 576.56 466.71 342.24 -2.54%
EPS 22.95 20.73 92.25 42.02 25.84 35.25 22.71 0.17%
DPS 10.00 10.00 10.00 10.00 12.50 11.50 10.50 -0.80%
NAPS 5.11 4.92 7.62 4.98 4.67 4.50 4.34 2.75%
Adjusted Per Share Value based on latest NOSH - 239,519
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 292.11 347.18 281.86 252.62 381.96 309.21 226.81 4.30%
EPS 22.87 20.65 91.75 27.83 17.12 23.36 15.05 7.21%
DPS 9.97 9.96 6.62 6.62 8.28 7.62 6.96 6.16%
NAPS 5.0921 4.9012 5.0471 3.2986 3.0938 2.9813 2.8762 9.97%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 4.56 3.95 4.50 2.60 1.93 3.25 2.25 -
P/RPS 1.56 1.13 1.06 0.68 0.33 0.70 0.66 15.40%
P/EPS 19.87 19.05 3.25 6.19 7.47 9.22 9.91 12.28%
EY 5.03 5.25 30.78 16.16 13.39 10.85 10.09 -10.94%
DY 2.19 2.53 2.22 3.85 6.48 3.54 4.67 -11.84%
P/NAPS 0.89 0.80 0.59 0.52 0.41 0.72 0.52 9.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 27/02/12 24/02/11 25/02/10 25/02/09 26/02/08 27/02/07 -
Price 4.18 4.16 4.35 2.73 2.00 2.99 3.04 -
P/RPS 1.43 1.19 1.02 0.72 0.35 0.64 0.89 8.21%
P/EPS 18.22 20.07 3.14 6.50 7.74 8.48 13.39 5.26%
EY 5.49 4.98 31.84 15.39 12.92 11.79 7.47 -4.99%
DY 2.39 2.40 2.30 3.66 6.25 3.85 3.45 -5.92%
P/NAPS 0.82 0.85 0.57 0.55 0.43 0.66 0.70 2.66%

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