[KSENG] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 5.36%
YoY- 71.81%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,472,648 1,314,152 1,117,708 1,064,641 922,456 814,568 819,854 47.81%
PBT 163,372 136,208 117,832 108,577 100,676 49,216 79,992 61.04%
Tax -43,698 -39,960 -31,678 -30,018 -25,458 -16,664 -21,342 61.31%
NP 119,674 96,248 86,154 78,558 75,218 32,552 58,650 60.94%
-
NP to SH 111,930 86,120 84,426 77,405 73,470 27,872 54,400 61.84%
-
Tax Rate 26.75% 29.34% 26.88% 27.65% 25.29% 33.86% 26.68% -
Total Cost 1,352,974 1,217,904 1,031,554 986,082 847,238 782,016 761,204 46.78%
-
Net Worth 1,111,157 1,089,671 1,077,682 1,070,550 1,056,071 1,041,757 1,039,670 4.53%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 38,315 - 27,540 36,722 35,920 - 25,153 32.42%
Div Payout % 34.23% - 32.62% 47.44% 48.89% - 46.24% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,111,157 1,089,671 1,077,682 1,070,550 1,056,071 1,041,757 1,039,670 4.53%
NOSH 239,473 239,488 239,485 239,496 239,471 239,484 239,555 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.13% 7.32% 7.71% 7.38% 8.15% 4.00% 7.15% -
ROE 10.07% 7.90% 7.83% 7.23% 6.96% 2.68% 5.23% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 614.95 548.73 466.71 444.53 385.20 340.13 342.24 47.85%
EPS 46.74 35.96 35.25 32.32 30.68 11.64 22.71 61.87%
DPS 16.00 0.00 11.50 15.33 15.00 0.00 10.50 32.45%
NAPS 4.64 4.55 4.50 4.47 4.41 4.35 4.34 4.56%
Adjusted Per Share Value based on latest NOSH - 239,539
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 409.74 365.64 310.98 296.22 256.66 226.64 228.11 47.81%
EPS 31.14 23.96 23.49 21.54 20.44 7.75 15.14 61.80%
DPS 10.66 0.00 7.66 10.22 9.99 0.00 7.00 32.39%
NAPS 3.0916 3.0318 2.9985 2.9786 2.9383 2.8985 2.8927 4.53%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.89 2.77 3.25 2.97 3.25 2.83 2.25 -
P/RPS 0.47 0.50 0.70 0.67 0.84 0.83 0.66 -20.27%
P/EPS 6.18 7.70 9.22 9.19 10.59 24.32 9.91 -27.02%
EY 16.17 12.98 10.85 10.88 9.44 4.11 10.09 36.98%
DY 5.54 0.00 3.54 5.16 4.62 0.00 4.67 12.07%
P/NAPS 0.62 0.61 0.72 0.66 0.74 0.65 0.52 12.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 12/09/08 29/05/08 26/02/08 28/11/07 29/08/07 29/05/07 27/02/07 -
Price 2.57 3.13 2.99 3.12 2.93 3.23 3.04 -
P/RPS 0.42 0.57 0.64 0.70 0.76 0.95 0.89 -39.41%
P/EPS 5.50 8.70 8.48 9.65 9.55 27.75 13.39 -44.77%
EY 18.19 11.49 11.79 10.36 10.47 3.60 7.47 81.09%
DY 6.23 0.00 3.85 4.91 5.12 0.00 3.45 48.34%
P/NAPS 0.55 0.69 0.66 0.70 0.66 0.74 0.70 -14.86%

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