[KSENG] YoY TTM 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- 26.74%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 935,984 1,095,249 1,392,804 902,419 770,666 850,465 784,134 2.99%
PBT 99,819 83,114 149,180 98,218 110,376 69,640 43,985 14.62%
Tax -22,050 -23,831 -40,798 -23,661 -14,349 -19,448 -13,541 8.46%
NP 77,769 59,283 108,382 74,557 96,027 50,192 30,444 16.91%
-
NP to SH 76,700 55,359 103,656 71,854 91,339 48,704 30,444 16.64%
-
Tax Rate 22.09% 28.67% 27.35% 24.09% 13.00% 27.93% 30.79% -
Total Cost 858,215 1,035,966 1,284,422 827,862 674,639 800,273 753,690 2.18%
-
Net Worth 1,435,488 1,156,494 1,111,115 1,056,058 1,017,561 944,477 918,333 7.72%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 23,931 25,147 28,738 27,537 25,147 21,566 7,193 22.17%
Div Payout % 31.20% 45.43% 27.73% 38.32% 27.53% 44.28% 23.63% -
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 1,435,488 1,156,494 1,111,115 1,056,058 1,017,561 944,477 918,333 7.72%
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 8.31% 5.41% 7.78% 8.26% 12.46% 5.90% 3.88% -
ROE 5.34% 4.79% 9.33% 6.80% 8.98% 5.16% 3.32% -
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 391.22 457.42 581.63 376.84 321.88 354.78 327.03 3.03%
EPS 32.06 23.12 43.29 30.01 38.15 20.32 12.70 16.67%
DPS 10.00 10.50 12.00 11.50 10.50 9.00 3.00 22.20%
NAPS 6.00 4.83 4.64 4.41 4.25 3.94 3.83 7.76%
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 260.42 304.73 387.52 251.08 214.42 236.63 218.17 2.99%
EPS 21.34 15.40 28.84 19.99 25.41 13.55 8.47 16.64%
DPS 6.66 7.00 8.00 7.66 7.00 6.00 2.00 22.18%
NAPS 3.994 3.2177 3.0915 2.9383 2.8312 2.6278 2.5551 7.72%
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 0.86 0.53 0.50 0.86 0.66 0.37 0.38 14.57%
P/EPS 10.45 10.42 6.68 10.83 5.58 6.55 9.77 1.12%
EY 9.57 9.59 14.98 9.23 17.91 15.28 10.24 -1.12%
DY 2.99 4.36 4.15 3.54 4.93 6.77 2.42 3.58%
P/NAPS 0.56 0.50 0.62 0.74 0.50 0.34 0.32 9.77%
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 0.98 0.55 0.44 0.78 0.69 0.38 0.37 17.61%
P/EPS 11.95 10.94 5.94 9.76 5.79 6.64 9.45 3.98%
EY 8.37 9.14 16.84 10.24 17.26 15.05 10.58 -3.82%
DY 2.61 4.15 4.67 3.92 4.75 6.67 2.50 0.71%
P/NAPS 0.64 0.52 0.55 0.66 0.52 0.34 0.31 12.83%

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