[KSENG] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.21%
YoY- -39.41%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 937,961 1,266,724 1,242,604 861,280 796,149 851,458 719,774 4.50%
PBT 119,513 91,092 139,580 83,007 113,161 53,315 46,380 17.08%
Tax -21,610 -30,354 -37,502 -22,059 -14,680 -16,140 -11,876 10.48%
NP 97,903 60,738 102,078 60,948 98,481 37,175 34,504 18.97%
-
NP to SH 99,209 55,602 98,988 56,692 93,562 37,175 34,504 19.23%
-
Tax Rate 18.08% 33.32% 26.87% 26.57% 12.97% 30.27% 25.61% -
Total Cost 840,058 1,205,986 1,140,526 800,332 697,668 814,283 685,270 3.45%
-
Net Worth 1,436,989 1,143,898 1,089,671 1,041,757 1,019,128 942,057 918,239 7.74%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 23,943 29,938 27,541 25,139 23,968 14,377 9,598 16.44%
Div Payout % 24.13% 53.84% 27.82% 44.34% 25.62% 38.67% 27.82% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,436,989 1,143,898 1,089,671 1,041,757 1,019,128 942,057 918,239 7.74%
NOSH 239,498 239,309 239,488 239,484 239,794 239,709 239,749 -0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.44% 4.79% 8.21% 7.08% 12.37% 4.37% 4.79% -
ROE 6.90% 4.86% 9.08% 5.44% 9.18% 3.95% 3.76% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 391.64 529.33 518.86 359.64 332.01 355.20 300.22 4.52%
EPS 41.42 23.23 41.33 23.67 39.02 15.51 14.39 19.25%
DPS 10.00 12.50 11.50 10.50 10.00 6.00 4.00 16.49%
NAPS 6.00 4.78 4.55 4.35 4.25 3.93 3.83 7.76%
Adjusted Per Share Value based on latest NOSH - 239,484
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 259.48 350.43 343.76 238.27 220.25 235.55 199.12 4.50%
EPS 27.45 15.38 27.38 15.68 25.88 10.28 9.55 19.23%
DPS 6.62 8.28 7.62 6.95 6.63 3.98 2.66 16.40%
NAPS 3.9753 3.1645 3.0145 2.8819 2.8193 2.6061 2.5402 7.74%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.80 1.93 2.77 2.83 2.00 1.21 1.17 -
P/RPS 0.97 0.36 0.53 0.79 0.60 0.34 0.39 16.39%
P/EPS 9.17 8.31 6.70 11.95 5.13 7.80 8.13 2.02%
EY 10.90 12.04 14.92 8.36 19.51 12.82 12.30 -1.99%
DY 2.63 6.48 4.15 3.71 5.00 4.96 3.42 -4.28%
P/NAPS 0.63 0.40 0.61 0.65 0.47 0.31 0.31 12.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 21/05/09 29/05/08 29/05/07 15/06/06 30/05/05 28/05/04 -
Price 3.26 2.25 3.13 3.23 2.04 1.31 1.07 -
P/RPS 0.83 0.43 0.60 0.90 0.61 0.37 0.36 14.93%
P/EPS 7.87 9.68 7.57 13.64 5.23 8.45 7.43 0.96%
EY 12.71 10.33 13.21 7.33 19.13 11.84 13.45 -0.93%
DY 3.07 5.56 3.67 3.25 4.90 4.58 3.74 -3.23%
P/NAPS 0.54 0.47 0.69 0.74 0.48 0.33 0.28 11.56%

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