[KSENG] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 327.2%
YoY- 103.81%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 234,334 236,311 407,786 257,586 216,447 241,930 242,923 -0.59%
PBT 19,962 39,656 47,634 38,034 22,823 25,608 9,283 13.60%
Tax -5,776 -5,336 -11,859 -8,563 -6,961 -7,292 -3,984 6.38%
NP 14,186 34,320 35,775 29,471 15,862 18,316 5,299 17.82%
-
NP to SH 12,728 34,192 34,435 29,767 14,605 16,828 5,299 15.71%
-
Tax Rate 28.93% 13.46% 24.90% 22.51% 30.50% 28.48% 42.92% -
Total Cost 220,148 201,991 372,011 228,115 200,585 223,614 237,624 -1.26%
-
Net Worth 1,650,811 1,156,494 1,111,115 1,056,058 1,017,561 944,477 918,333 10.26%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 14,354 14,366 19,157 17,960 15,562 14,382 7,193 12.19%
Div Payout % 112.78% 42.02% 55.63% 60.34% 106.56% 85.47% 135.75% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,650,811 1,156,494 1,111,115 1,056,058 1,017,561 944,477 918,333 10.26%
NOSH 239,248 239,439 239,464 239,469 239,426 239,715 239,773 -0.03%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.05% 14.52% 8.77% 11.44% 7.33% 7.57% 2.18% -
ROE 0.77% 2.96% 3.10% 2.82% 1.44% 1.78% 0.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 97.95 98.69 170.29 107.57 90.40 100.92 101.31 -0.56%
EPS 5.32 14.28 14.38 12.43 6.10 7.02 2.21 15.75%
DPS 6.00 6.00 8.00 7.50 6.50 6.00 3.00 12.24%
NAPS 6.90 4.83 4.64 4.41 4.25 3.94 3.83 10.30%
Adjusted Per Share Value based on latest NOSH - 239,469
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 64.83 65.37 112.81 71.26 59.88 66.93 67.20 -0.59%
EPS 3.52 9.46 9.53 8.23 4.04 4.66 1.47 15.65%
DPS 3.97 3.97 5.30 4.97 4.31 3.98 1.99 12.19%
NAPS 4.5669 3.1994 3.0738 2.9215 2.815 2.6128 2.5405 10.26%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.35 2.41 2.89 3.25 2.13 1.33 1.24 -
P/RPS 3.42 2.44 1.70 3.02 2.36 1.32 1.22 18.73%
P/EPS 62.97 16.88 20.10 26.15 34.92 18.95 56.11 1.94%
EY 1.59 5.93 4.98 3.82 2.86 5.28 1.78 -1.86%
DY 1.79 2.49 2.77 2.31 3.05 4.51 2.42 -4.89%
P/NAPS 0.49 0.50 0.62 0.74 0.50 0.34 0.32 7.35%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 27/08/09 12/09/08 29/08/07 28/08/06 30/08/05 30/08/04 -
Price 3.83 2.53 2.57 2.93 2.21 1.35 1.20 -
P/RPS 3.91 2.56 1.51 2.72 2.44 1.34 1.18 22.08%
P/EPS 71.99 17.72 17.87 23.57 36.23 19.23 54.30 4.81%
EY 1.39 5.64 5.60 4.24 2.76 5.20 1.84 -4.56%
DY 1.57 2.37 3.11 2.56 2.94 4.44 2.50 -7.45%
P/NAPS 0.56 0.52 0.55 0.66 0.52 0.34 0.31 10.35%

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