[KSENG] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -5.39%
YoY- 67.42%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 970,531 1,415,660 1,024,524 789,459 832,177 826,951 686,024 5.94%
PBT 99,188 139,660 110,259 108,554 68,523 57,195 32,557 20.38%
Tax -20,643 -41,819 -29,109 -14,494 -18,170 -17,253 -8,720 15.43%
NP 78,545 97,841 81,150 94,060 50,353 39,942 23,837 21.96%
-
NP to SH 70,866 93,070 78,664 86,414 51,615 39,942 23,837 19.89%
-
Tax Rate 20.81% 29.94% 26.40% 13.35% 26.52% 30.17% 26.78% -
Total Cost 891,986 1,317,819 943,374 695,399 781,824 787,009 662,187 5.08%
-
Net Worth 1,173,138 1,126,006 1,070,740 1,024,728 958,520 924,330 906,994 4.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 23,943 29,938 27,541 25,139 23,968 14,377 9,598 16.44%
Div Payout % 33.79% 32.17% 35.01% 29.09% 46.44% 36.00% 40.27% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,173,138 1,126,006 1,070,740 1,024,728 958,520 924,330 906,994 4.37%
NOSH 239,416 239,575 239,539 239,422 239,630 239,463 240,582 -0.08%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.09% 6.91% 7.92% 11.91% 6.05% 4.83% 3.47% -
ROE 6.04% 8.27% 7.35% 8.43% 5.38% 4.32% 2.63% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 405.37 590.90 427.71 329.73 347.28 345.33 285.15 6.03%
EPS 29.60 38.85 32.84 36.09 21.54 16.68 9.91 19.98%
DPS 10.00 12.50 11.50 10.50 10.00 6.00 4.00 16.48%
NAPS 4.90 4.70 4.47 4.28 4.00 3.86 3.77 4.46%
Adjusted Per Share Value based on latest NOSH - 239,422
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 268.49 391.63 283.43 218.40 230.22 228.77 189.78 5.94%
EPS 19.60 25.75 21.76 23.91 14.28 11.05 6.59 19.90%
DPS 6.62 8.28 7.62 6.95 6.63 3.98 2.66 16.39%
NAPS 3.2454 3.115 2.9621 2.8348 2.6517 2.5571 2.5091 4.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.54 2.53 2.97 2.12 1.48 1.20 0.97 -
P/RPS 0.63 0.43 0.69 0.64 0.43 0.35 0.34 10.81%
P/EPS 8.58 6.51 9.04 5.87 6.87 7.19 9.79 -2.17%
EY 11.65 15.35 11.06 17.02 14.55 13.90 10.21 2.22%
DY 3.94 4.94 3.87 4.95 6.76 5.00 4.12 -0.74%
P/NAPS 0.52 0.54 0.66 0.50 0.37 0.31 0.26 12.23%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 24/11/08 28/11/07 23/11/06 30/11/05 30/11/04 28/11/03 -
Price 2.65 1.93 3.12 2.25 1.36 1.24 0.97 -
P/RPS 0.65 0.33 0.73 0.68 0.39 0.36 0.34 11.39%
P/EPS 8.95 4.97 9.50 6.23 6.31 7.43 9.79 -1.48%
EY 11.17 20.13 10.53 16.04 15.84 13.45 10.21 1.50%
DY 3.77 6.48 3.69 4.67 7.35 4.84 4.12 -1.46%
P/NAPS 0.54 0.41 0.70 0.53 0.34 0.32 0.26 12.94%

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