[KSENG] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -80.74%
YoY- -43.29%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 819,854 791,748 757,326 648,864 803,987 811,118 823,968 -0.33%
PBT 79,992 68,221 64,224 37,156 116,828 79,253 77,128 2.45%
Tax -21,342 -19,662 -20,820 -13,796 -14,960 -20,284 -22,042 -2.12%
NP 58,650 48,558 43,404 23,360 101,868 58,969 55,086 4.25%
-
NP to SH 54,400 45,053 38,562 18,704 97,132 59,344 50,148 5.55%
-
Tax Rate 26.68% 28.82% 32.42% 37.13% 12.81% 25.59% 28.58% -
Total Cost 761,204 743,189 713,922 625,504 702,119 752,149 768,882 -0.66%
-
Net Worth 1,039,670 1,024,955 1,017,940 1,019,128 1,018,091 958,191 943,567 6.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 25,153 33,526 31,137 - 23,955 31,939 28,738 -8.47%
Div Payout % 46.24% 74.42% 80.75% - 24.66% 53.82% 57.31% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,039,670 1,024,955 1,017,940 1,019,128 1,018,091 958,191 943,567 6.66%
NOSH 239,555 239,475 239,515 239,794 239,551 239,547 239,484 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.15% 6.13% 5.73% 3.60% 12.67% 7.27% 6.69% -
ROE 5.23% 4.40% 3.79% 1.84% 9.54% 6.19% 5.31% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 342.24 330.62 316.19 270.59 335.62 338.60 344.06 -0.35%
EPS 22.71 18.81 16.10 7.80 40.55 24.77 20.94 5.54%
DPS 10.50 14.00 13.00 0.00 10.00 13.33 12.00 -8.49%
NAPS 4.34 4.28 4.25 4.25 4.25 4.00 3.94 6.63%
Adjusted Per Share Value based on latest NOSH - 239,794
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 226.81 219.03 209.51 179.50 222.42 224.39 227.94 -0.32%
EPS 15.05 12.46 10.67 5.17 26.87 16.42 13.87 5.57%
DPS 6.96 9.27 8.61 0.00 6.63 8.84 7.95 -8.46%
NAPS 2.8762 2.8355 2.8161 2.8193 2.8165 2.6508 2.6103 6.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.25 2.12 2.13 2.00 1.43 1.48 1.33 -
P/RPS 0.66 0.64 0.67 0.74 0.43 0.44 0.39 41.87%
P/EPS 9.91 11.27 13.23 25.64 3.53 5.97 6.35 34.43%
EY 10.09 8.87 7.56 3.90 28.35 16.74 15.74 -25.59%
DY 4.67 6.60 6.10 0.00 6.99 9.01 9.02 -35.44%
P/NAPS 0.52 0.50 0.50 0.47 0.34 0.37 0.34 32.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 28/08/06 15/06/06 28/02/06 30/11/05 30/08/05 -
Price 3.04 2.25 2.21 2.04 1.89 1.36 1.35 -
P/RPS 0.89 0.68 0.70 0.75 0.56 0.40 0.39 73.07%
P/EPS 13.39 11.96 13.73 26.15 4.66 5.49 6.45 62.51%
EY 7.47 8.36 7.29 3.82 21.45 18.22 15.51 -38.47%
DY 3.45 6.22 5.88 0.00 5.29 9.80 8.89 -46.70%
P/NAPS 0.70 0.53 0.52 0.48 0.44 0.34 0.34 61.62%

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