[KSENG] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.38%
YoY- 87.54%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,095,249 1,392,804 902,419 770,666 850,465 784,134 656,921 8.88%
PBT 83,114 149,180 98,218 110,376 69,640 43,985 31,913 17.27%
Tax -23,831 -40,798 -23,661 -14,349 -19,448 -13,541 -8,138 19.59%
NP 59,283 108,382 74,557 96,027 50,192 30,444 23,775 16.43%
-
NP to SH 55,359 103,656 71,854 91,339 48,704 30,444 23,775 15.11%
-
Tax Rate 28.67% 27.35% 24.09% 13.00% 27.93% 30.79% 25.50% -
Total Cost 1,035,966 1,284,422 827,862 674,639 800,273 753,690 633,146 8.54%
-
Net Worth 1,156,494 1,111,115 1,056,058 1,017,561 944,477 918,333 914,302 3.99%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 25,147 28,738 27,537 25,147 21,566 7,193 9,598 17.39%
Div Payout % 45.43% 27.73% 38.32% 27.53% 44.28% 23.63% 40.37% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,156,494 1,111,115 1,056,058 1,017,561 944,477 918,333 914,302 3.99%
NOSH 239,439 239,464 239,469 239,426 239,715 239,773 239,974 -0.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.41% 7.78% 8.26% 12.46% 5.90% 3.88% 3.62% -
ROE 4.79% 9.33% 6.80% 8.98% 5.16% 3.32% 2.60% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 457.42 581.63 376.84 321.88 354.78 327.03 273.75 8.92%
EPS 23.12 43.29 30.01 38.15 20.32 12.70 9.91 15.14%
DPS 10.50 12.00 11.50 10.50 9.00 3.00 4.00 17.43%
NAPS 4.83 4.64 4.41 4.25 3.94 3.83 3.81 4.02%
Adjusted Per Share Value based on latest NOSH - 239,426
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 302.99 385.31 249.65 213.20 235.28 216.93 181.73 8.88%
EPS 15.31 28.68 19.88 25.27 13.47 8.42 6.58 15.09%
DPS 6.96 7.95 7.62 6.96 5.97 1.99 2.66 17.37%
NAPS 3.1994 3.0738 2.9215 2.815 2.6128 2.5405 2.5294 3.99%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.41 2.89 3.25 2.13 1.33 1.24 0.87 -
P/RPS 0.53 0.50 0.86 0.66 0.37 0.38 0.32 8.76%
P/EPS 10.42 6.68 10.83 5.58 6.55 9.77 8.78 2.89%
EY 9.59 14.98 9.23 17.91 15.28 10.24 11.39 -2.82%
DY 4.36 4.15 3.54 4.93 6.77 2.42 4.60 -0.88%
P/NAPS 0.50 0.62 0.74 0.50 0.34 0.32 0.23 13.80%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 12/09/08 29/08/07 28/08/06 30/08/05 30/08/04 28/08/03 -
Price 2.53 2.57 2.93 2.21 1.35 1.20 0.97 -
P/RPS 0.55 0.44 0.78 0.69 0.38 0.37 0.35 7.81%
P/EPS 10.94 5.94 9.76 5.79 6.64 9.45 9.79 1.86%
EY 9.14 16.84 10.24 17.26 15.05 10.58 10.21 -1.82%
DY 4.15 4.67 3.92 4.75 6.67 2.50 4.12 0.12%
P/NAPS 0.52 0.55 0.66 0.52 0.34 0.31 0.25 12.96%

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