[KSENG] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 23.7%
YoY- 27.96%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 276,192 226,884 284,259 319,227 226,043 195,648 223,838 3.56%
PBT 37,394 23,046 -1,233 36,399 28,826 57,388 9,083 26.58%
Tax -7,756 -4,382 -513 -9,164 -6,595 253 -1,976 25.58%
NP 29,638 18,664 -1,746 27,235 22,231 57,641 7,107 26.85%
-
NP to SH 30,555 24,934 -4,810 26,372 20,610 52,624 7,107 27.50%
-
Tax Rate 20.74% 19.01% - 25.18% 22.88% -0.44% 21.75% -
Total Cost 246,554 208,220 286,005 291,992 203,812 138,007 216,731 2.17%
-
Net Worth 1,676,382 1,192,808 1,119,890 1,089,543 1,039,047 1,121,111 719,139 15.14%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,676,382 1,192,808 1,119,890 1,089,543 1,039,047 1,121,111 719,139 15.14%
NOSH 239,483 239,519 239,805 239,460 239,411 239,553 239,713 -0.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 10.73% 8.23% -0.61% 8.53% 9.83% 29.46% 3.18% -
ROE 1.82% 2.09% -0.43% 2.42% 1.98% 4.69% 0.99% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 115.33 94.72 118.54 133.31 94.42 81.67 93.38 3.57%
EPS 8.50 10.41 -2.01 11.01 8.60 21.97 2.97 19.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.00 4.98 4.67 4.55 4.34 4.68 3.00 15.15%
Adjusted Per Share Value based on latest NOSH - 239,460
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 76.85 63.13 79.09 88.82 62.89 54.44 62.28 3.56%
EPS 8.50 6.94 -1.34 7.34 5.73 14.64 1.98 27.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.6642 3.3188 3.1159 3.0315 2.891 3.1193 2.0009 15.14%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 4.50 2.60 1.93 3.25 2.25 1.43 1.23 -
P/RPS 3.90 2.74 1.63 2.44 2.38 1.75 1.32 19.77%
P/EPS 35.27 24.98 -96.22 29.51 26.14 6.51 41.49 -2.66%
EY 2.84 4.00 -1.04 3.39 3.83 15.36 2.41 2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.52 0.41 0.71 0.52 0.31 0.41 7.70%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 25/02/09 26/02/08 27/02/07 28/02/06 25/02/05 -
Price 4.35 2.73 2.00 2.99 3.04 1.89 1.26 -
P/RPS 3.77 2.88 1.69 2.24 3.22 2.31 1.35 18.65%
P/EPS 34.09 26.22 -99.71 27.15 35.31 8.60 42.50 -3.60%
EY 2.93 3.81 -1.00 3.68 2.83 11.62 2.35 3.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.43 0.66 0.70 0.40 0.42 6.70%

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