[KSENG] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 312.34%
YoY- -23.1%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 203,642 819,854 593,811 378,663 162,216 803,987 608,339 -51.82%
PBT 12,304 79,992 51,166 32,112 9,289 116,828 59,440 -65.04%
Tax -4,166 -21,342 -14,747 -10,410 -3,449 -14,960 -15,213 -57.86%
NP 8,138 58,650 36,419 21,702 5,840 101,868 44,227 -67.68%
-
NP to SH 6,968 54,400 33,790 19,281 4,676 97,132 44,508 -70.98%
-
Tax Rate 33.86% 26.68% 28.82% 32.42% 37.13% 12.81% 25.59% -
Total Cost 195,504 761,204 557,392 356,961 156,376 702,119 564,112 -50.69%
-
Net Worth 1,041,757 1,039,670 1,024,955 1,017,940 1,019,128 1,018,091 958,191 5.73%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 25,153 25,144 15,568 - 23,955 23,954 -
Div Payout % - 46.24% 74.42% 80.75% - 24.66% 53.82% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,041,757 1,039,670 1,024,955 1,017,940 1,019,128 1,018,091 958,191 5.73%
NOSH 239,484 239,555 239,475 239,515 239,794 239,551 239,547 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.00% 7.15% 6.13% 5.73% 3.60% 12.67% 7.27% -
ROE 0.67% 5.23% 3.30% 1.89% 0.46% 9.54% 4.65% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 85.03 342.24 247.96 158.10 67.65 335.62 253.95 -51.81%
EPS 2.91 22.71 14.11 8.05 1.95 40.55 18.58 -70.97%
DPS 0.00 10.50 10.50 6.50 0.00 10.00 10.00 -
NAPS 4.35 4.34 4.28 4.25 4.25 4.25 4.00 5.75%
Adjusted Per Share Value based on latest NOSH - 239,426
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 56.66 228.11 165.22 105.36 45.13 223.70 169.26 -51.82%
EPS 1.94 15.14 9.40 5.36 1.30 27.03 12.38 -70.96%
DPS 0.00 7.00 7.00 4.33 0.00 6.67 6.66 -
NAPS 2.8985 2.8927 2.8518 2.8322 2.8355 2.8327 2.666 5.73%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.83 2.25 2.12 2.13 2.00 1.43 1.48 -
P/RPS 3.33 0.66 0.85 1.35 2.96 0.43 0.58 220.97%
P/EPS 97.26 9.91 15.02 26.46 102.56 3.53 7.97 430.85%
EY 1.03 10.09 6.66 3.78 0.98 28.35 12.55 -81.14%
DY 0.00 4.67 4.95 3.05 0.00 6.99 6.76 -
P/NAPS 0.65 0.52 0.50 0.50 0.47 0.34 0.37 45.64%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 23/11/06 28/08/06 15/06/06 28/02/06 30/11/05 -
Price 3.23 3.04 2.25 2.21 2.04 1.89 1.36 -
P/RPS 3.80 0.89 0.91 1.40 3.02 0.56 0.54 267.65%
P/EPS 111.01 13.39 15.95 27.45 104.62 4.66 7.32 513.69%
EY 0.90 7.47 6.27 3.64 0.96 21.45 13.66 -83.71%
DY 0.00 3.45 4.67 2.94 0.00 5.29 7.35 -
P/NAPS 0.74 0.70 0.53 0.52 0.48 0.44 0.34 68.02%

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