[KSENG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 2.01%
YoY- 208.98%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,380,692 1,461,910 1,472,648 1,314,152 1,117,708 1,064,641 922,456 30.68%
PBT 102,028 137,681 163,372 136,208 117,832 108,577 100,676 0.88%
Tax -33,348 -43,540 -43,698 -39,960 -31,678 -30,018 -25,458 19.62%
NP 68,680 94,141 119,674 96,248 86,154 78,558 75,218 -5.85%
-
NP to SH 61,888 88,930 111,930 86,120 84,426 77,405 73,470 -10.76%
-
Tax Rate 32.69% 31.62% 26.75% 29.34% 26.88% 27.65% 25.29% -
Total Cost 1,312,012 1,367,769 1,352,974 1,217,904 1,031,554 986,082 847,238 33.67%
-
Net Worth 1,118,332 1,125,603 1,111,157 1,089,671 1,077,682 1,070,550 1,056,071 3.87%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 29,933 39,915 38,315 - 27,540 36,722 35,920 -11.39%
Div Payout % 48.37% 44.88% 34.23% - 32.62% 47.44% 48.89% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 1,118,332 1,125,603 1,111,157 1,089,671 1,077,682 1,070,550 1,056,071 3.87%
NOSH 239,471 239,490 239,473 239,488 239,485 239,496 239,471 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.97% 6.44% 8.13% 7.32% 7.71% 7.38% 8.15% -
ROE 5.53% 7.90% 10.07% 7.90% 7.83% 7.23% 6.96% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 576.56 610.43 614.95 548.73 466.71 444.53 385.20 30.68%
EPS 25.84 37.13 46.74 35.96 35.25 32.32 30.68 -10.76%
DPS 12.50 16.67 16.00 0.00 11.50 15.33 15.00 -11.39%
NAPS 4.67 4.70 4.64 4.55 4.50 4.47 4.41 3.87%
Adjusted Per Share Value based on latest NOSH - 239,488
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 381.96 404.43 407.40 363.55 309.21 294.53 255.19 30.68%
EPS 17.12 24.60 30.96 23.82 23.36 21.41 20.32 -10.74%
DPS 8.28 11.04 10.60 0.00 7.62 10.16 9.94 -11.41%
NAPS 3.0938 3.1139 3.0739 3.0145 2.9813 2.9616 2.9215 3.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.93 2.53 2.89 2.77 3.25 2.97 3.25 -
P/RPS 0.33 0.41 0.47 0.50 0.70 0.67 0.84 -46.20%
P/EPS 7.47 6.81 6.18 7.70 9.22 9.19 10.59 -20.67%
EY 13.39 14.68 16.17 12.98 10.85 10.88 9.44 26.10%
DY 6.48 6.59 5.54 0.00 3.54 5.16 4.62 25.17%
P/NAPS 0.41 0.54 0.62 0.61 0.72 0.66 0.74 -32.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 12/09/08 29/05/08 26/02/08 28/11/07 29/08/07 -
Price 2.00 1.93 2.57 3.13 2.99 3.12 2.93 -
P/RPS 0.35 0.32 0.42 0.57 0.64 0.70 0.76 -40.22%
P/EPS 7.74 5.20 5.50 8.70 8.48 9.65 9.55 -13.01%
EY 12.92 19.24 18.19 11.49 11.79 10.36 10.47 14.97%
DY 6.25 8.64 6.23 0.00 3.85 4.91 5.12 14.15%
P/NAPS 0.43 0.41 0.55 0.69 0.66 0.70 0.66 -24.74%

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