[KSENG] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.07%
YoY- 55.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,461,910 1,472,648 1,314,152 1,117,708 1,064,641 922,456 814,568 47.52%
PBT 137,681 163,372 136,208 117,832 108,577 100,676 49,216 98.16%
Tax -43,540 -43,698 -39,960 -31,678 -30,018 -25,458 -16,664 89.37%
NP 94,141 119,674 96,248 86,154 78,558 75,218 32,552 102.59%
-
NP to SH 88,930 111,930 86,120 84,426 77,405 73,470 27,872 116.27%
-
Tax Rate 31.62% 26.75% 29.34% 26.88% 27.65% 25.29% 33.86% -
Total Cost 1,367,769 1,352,974 1,217,904 1,031,554 986,082 847,238 782,016 45.01%
-
Net Worth 1,125,603 1,111,157 1,089,671 1,077,682 1,070,550 1,056,071 1,041,757 5.28%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 39,915 38,315 - 27,540 36,722 35,920 - -
Div Payout % 44.88% 34.23% - 32.62% 47.44% 48.89% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,125,603 1,111,157 1,089,671 1,077,682 1,070,550 1,056,071 1,041,757 5.28%
NOSH 239,490 239,473 239,488 239,485 239,496 239,471 239,484 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.44% 8.13% 7.32% 7.71% 7.38% 8.15% 4.00% -
ROE 7.90% 10.07% 7.90% 7.83% 7.23% 6.96% 2.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 610.43 614.95 548.73 466.71 444.53 385.20 340.13 47.52%
EPS 37.13 46.74 35.96 35.25 32.32 30.68 11.64 116.23%
DPS 16.67 16.00 0.00 11.50 15.33 15.00 0.00 -
NAPS 4.70 4.64 4.55 4.50 4.47 4.41 4.35 5.27%
Adjusted Per Share Value based on latest NOSH - 239,460
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 404.43 407.40 363.55 309.21 294.53 255.19 225.34 47.52%
EPS 24.60 30.96 23.82 23.36 21.41 20.32 7.71 116.27%
DPS 11.04 10.60 0.00 7.62 10.16 9.94 0.00 -
NAPS 3.1139 3.0739 3.0145 2.9813 2.9616 2.9215 2.8819 5.28%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.53 2.89 2.77 3.25 2.97 3.25 2.83 -
P/RPS 0.41 0.47 0.50 0.70 0.67 0.84 0.83 -37.43%
P/EPS 6.81 6.18 7.70 9.22 9.19 10.59 24.32 -57.09%
EY 14.68 16.17 12.98 10.85 10.88 9.44 4.11 133.12%
DY 6.59 5.54 0.00 3.54 5.16 4.62 0.00 -
P/NAPS 0.54 0.62 0.61 0.72 0.66 0.74 0.65 -11.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 12/09/08 29/05/08 26/02/08 28/11/07 29/08/07 29/05/07 -
Price 1.93 2.57 3.13 2.99 3.12 2.93 3.23 -
P/RPS 0.32 0.42 0.57 0.64 0.70 0.76 0.95 -51.49%
P/EPS 5.20 5.50 8.70 8.48 9.65 9.55 27.75 -67.15%
EY 19.24 18.19 11.49 11.79 10.36 10.47 3.60 204.74%
DY 8.64 6.23 0.00 3.85 4.91 5.12 0.00 -
P/NAPS 0.41 0.55 0.69 0.66 0.70 0.66 0.74 -32.46%

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