[KSENG] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -88.87%
YoY- 22.54%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 245,988 281,089 301,704 276,192 226,884 284,259 319,227 -4.24%
PBT 44,232 26,777 20,622 37,394 23,046 -1,233 36,399 3.29%
Tax -7,725 -6,177 -2,548 -7,756 -4,382 -513 -9,164 -2.80%
NP 36,507 20,600 18,074 29,638 18,664 -1,746 27,235 4.99%
-
NP to SH 37,706 22,982 19,083 30,555 24,934 -4,810 26,372 6.13%
-
Tax Rate 17.46% 23.07% 12.36% 20.74% 19.01% - 25.18% -
Total Cost 209,481 260,489 283,630 246,554 208,220 286,005 291,992 -5.37%
-
Net Worth 1,998,742 1,801,892 1,771,478 1,676,382 1,192,808 1,119,890 1,089,543 10.63%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,998,742 1,801,892 1,771,478 1,676,382 1,192,808 1,119,890 1,089,543 10.63%
NOSH 360,133 360,378 360,056 239,483 239,519 239,805 239,460 7.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 14.84% 7.33% 5.99% 10.73% 8.23% -0.61% 8.53% -
ROE 1.89% 1.28% 1.08% 1.82% 2.09% -0.43% 2.42% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 68.30 78.00 83.79 115.33 94.72 118.54 133.31 -10.53%
EPS 10.47 6.38 5.30 8.50 10.41 -2.01 11.01 -0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.55 5.00 4.92 7.00 4.98 4.67 4.55 3.36%
Adjusted Per Share Value based on latest NOSH - 239,483
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 68.44 78.21 83.94 76.85 63.13 79.09 88.82 -4.24%
EPS 10.49 6.39 5.31 8.50 6.94 -1.34 7.34 6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5611 5.0134 4.9288 4.6642 3.3188 3.1159 3.0315 10.63%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 6.88 4.56 3.95 4.50 2.60 1.93 3.25 -
P/RPS 10.07 5.85 4.71 3.90 2.74 1.63 2.44 26.62%
P/EPS 65.71 71.50 74.53 35.27 24.98 -96.22 29.51 14.25%
EY 1.52 1.40 1.34 2.84 4.00 -1.04 3.39 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.91 0.80 0.64 0.52 0.41 0.71 9.72%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 25/02/13 27/02/12 24/02/11 25/02/10 25/02/09 26/02/08 -
Price 6.49 4.18 4.16 4.35 2.73 2.00 2.99 -
P/RPS 9.50 5.36 4.96 3.77 2.88 1.69 2.24 27.19%
P/EPS 61.99 65.55 78.49 34.09 26.22 -99.71 27.15 14.73%
EY 1.61 1.53 1.27 2.93 3.81 -1.00 3.68 -12.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.84 0.85 0.62 0.55 0.43 0.66 10.00%

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