[KSENG] YoY 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- -28.38%
YoY- 46.94%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 268,961 235,391 360,109 337,253 215,148 196,355 214,643 3.82%
PBT 279,887 37,649 21,575 31,095 19,054 20,876 21,993 52.76%
Tax -4,943 -7,618 -10,806 -9,785 -4,337 -4,192 -5,470 -1.67%
NP 274,944 30,031 10,769 21,310 14,717 16,684 16,523 59.74%
-
NP to SH 274,520 26,240 10,733 21,319 14,509 19,434 16,523 59.70%
-
Tax Rate 1.77% 20.23% 50.09% 31.47% 22.76% 20.08% 24.87% -
Total Cost -5,983 205,360 349,340 315,943 200,431 179,671 198,120 -
-
Net Worth 1,740,589 1,173,138 1,126,006 1,070,740 1,024,728 958,520 924,330 11.11%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 9,576 9,576 10,780 9,581 9,576 9,585 - -
Div Payout % 3.49% 36.50% 100.45% 44.94% 66.01% 49.32% - -
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 1,740,589 1,173,138 1,126,006 1,070,740 1,024,728 958,520 924,330 11.11%
NOSH 239,420 239,416 239,575 239,539 239,422 239,630 239,463 -0.00%
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 102.22% 12.76% 2.99% 6.32% 6.84% 8.50% 7.70% -
ROE 15.77% 2.24% 0.95% 1.99% 1.42% 2.03% 1.79% -
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 112.34 98.32 150.31 140.79 89.86 81.94 89.63 3.83%
EPS 114.66 10.96 4.48 8.90 6.06 8.11 6.90 59.71%
DPS 4.00 4.00 4.50 4.00 4.00 4.00 0.00 -
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 74.83 65.49 100.19 93.83 59.86 54.63 59.72 3.82%
EPS 76.38 7.30 2.99 5.93 4.04 5.41 4.60 59.68%
DPS 2.66 2.66 3.00 2.67 2.66 2.67 0.00 -
NAPS 4.8429 3.2641 3.1329 2.9791 2.8511 2.6669 2.5718 11.11%
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 3.36 2.58 1.68 2.11 2.36 1.81 1.34 16.54%
P/EPS 3.29 23.18 56.47 33.37 34.98 18.25 17.39 -24.22%
EY 30.41 4.31 1.77 3.00 2.86 5.48 5.75 31.97%
DY 1.06 1.57 1.78 1.35 1.89 2.70 0.00 -
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 3.56 2.70 1.28 2.22 2.50 1.66 1.38 17.10%
P/EPS 3.49 24.18 43.08 35.06 37.13 16.77 17.97 -23.89%
EY 28.67 4.14 2.32 2.85 2.69 5.96 5.56 31.42%
DY 1.00 1.51 2.33 1.28 1.78 2.94 0.00 -
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