[KSENG] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 62.15%
YoY- -11.67%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 957,500 913,156 915,029 901,762 858,280 1,380,692 1,461,910 -24.60%
PBT 76,648 123,467 133,894 125,544 92,464 102,028 137,681 -32.35%
Tax -17,096 -24,512 -26,840 -25,024 -28,704 -33,348 -43,540 -46.40%
NP 59,552 98,955 107,054 100,520 63,760 68,680 94,141 -26.33%
-
NP to SH 55,372 100,610 100,901 98,872 60,976 61,888 88,930 -27.10%
-
Tax Rate 22.30% 19.85% 20.05% 19.93% 31.04% 32.69% 31.62% -
Total Cost 897,948 814,201 807,974 801,242 794,520 1,312,012 1,367,769 -24.48%
-
Net Worth 1,662,117 1,192,379 1,173,456 1,156,299 1,143,898 1,118,332 1,125,603 29.70%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 23,943 31,930 28,727 - 29,933 39,915 -
Div Payout % - 23.80% 31.65% 29.06% - 48.37% 44.88% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,662,117 1,192,379 1,173,456 1,156,299 1,143,898 1,118,332 1,125,603 29.70%
NOSH 239,498 239,433 239,481 239,399 239,309 239,471 239,490 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.22% 10.84% 11.70% 11.15% 7.43% 4.97% 6.44% -
ROE 3.33% 8.44% 8.60% 8.55% 5.33% 5.53% 7.90% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 399.79 381.38 382.09 376.68 358.65 576.56 610.43 -24.60%
EPS 23.12 42.02 42.13 41.30 25.48 25.84 37.13 -27.10%
DPS 0.00 10.00 13.33 12.00 0.00 12.50 16.67 -
NAPS 6.94 4.98 4.90 4.83 4.78 4.67 4.70 29.70%
Adjusted Per Share Value based on latest NOSH - 239,439
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 264.89 252.62 253.14 249.47 237.44 381.96 404.43 -24.60%
EPS 15.32 27.83 27.91 27.35 16.87 17.12 24.60 -27.09%
DPS 0.00 6.62 8.83 7.95 0.00 8.28 11.04 -
NAPS 4.5981 3.2986 3.2463 3.1988 3.1645 3.0938 3.1139 29.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.80 2.60 2.54 2.41 1.93 1.93 2.53 -
P/RPS 0.95 0.68 0.66 0.64 0.54 0.33 0.41 75.19%
P/EPS 16.44 6.19 6.03 5.84 7.57 7.47 6.81 80.05%
EY 6.08 16.16 16.59 17.14 13.20 13.39 14.68 -44.46%
DY 0.00 3.85 5.25 4.98 0.00 6.48 6.59 -
P/NAPS 0.55 0.52 0.52 0.50 0.40 0.41 0.54 1.23%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 19/11/09 27/08/09 21/05/09 25/02/09 24/11/08 -
Price 3.26 2.73 2.65 2.53 2.25 2.00 1.93 -
P/RPS 0.82 0.72 0.69 0.67 0.63 0.35 0.32 87.36%
P/EPS 14.10 6.50 6.29 6.13 8.83 7.74 5.20 94.56%
EY 7.09 15.39 15.90 16.32 11.32 12.92 19.24 -48.63%
DY 0.00 3.66 5.03 4.74 0.00 6.25 8.64 -
P/NAPS 0.47 0.55 0.54 0.52 0.47 0.43 0.41 9.54%

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