[KSENG] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 427.2%
YoY- 90.52%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 328,538 1,117,708 798,481 461,228 203,642 819,854 593,811 -32.58%
PBT 34,052 117,832 81,433 50,338 12,304 79,992 51,166 -23.75%
Tax -9,990 -31,678 -22,514 -12,729 -4,166 -21,342 -14,747 -22.84%
NP 24,062 86,154 58,919 37,609 8,138 58,650 36,419 -24.12%
-
NP to SH 21,530 84,426 58,054 36,735 6,968 54,400 33,790 -25.93%
-
Tax Rate 29.34% 26.88% 27.65% 25.29% 33.86% 26.68% 28.82% -
Total Cost 304,476 1,031,554 739,562 423,619 195,504 761,204 557,392 -33.15%
-
Net Worth 1,089,671 1,077,682 1,070,550 1,056,071 1,041,757 1,039,670 1,024,955 4.16%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 27,540 27,542 17,960 - 25,153 25,144 -
Div Payout % - 32.62% 47.44% 48.89% - 46.24% 74.42% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 1,089,671 1,077,682 1,070,550 1,056,071 1,041,757 1,039,670 1,024,955 4.16%
NOSH 239,488 239,485 239,496 239,471 239,484 239,555 239,475 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.32% 7.71% 7.38% 8.15% 4.00% 7.15% 6.13% -
ROE 1.98% 7.83% 5.42% 3.48% 0.67% 5.23% 3.30% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 137.18 466.71 333.40 192.60 85.03 342.24 247.96 -32.58%
EPS 8.99 35.25 24.24 15.34 2.91 22.71 14.11 -25.93%
DPS 0.00 11.50 11.50 7.50 0.00 10.50 10.50 -
NAPS 4.55 4.50 4.47 4.41 4.35 4.34 4.28 4.15%
Adjusted Per Share Value based on latest NOSH - 239,469
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 90.89 309.21 220.89 127.60 56.34 226.81 164.27 -32.57%
EPS 5.96 23.36 16.06 10.16 1.93 15.05 9.35 -25.91%
DPS 0.00 7.62 7.62 4.97 0.00 6.96 6.96 -
NAPS 3.0145 2.9813 2.9616 2.9215 2.8819 2.8762 2.8355 4.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.77 3.25 2.97 3.25 2.83 2.25 2.12 -
P/RPS 2.02 0.70 0.89 1.69 3.33 0.66 0.85 77.98%
P/EPS 30.81 9.22 12.25 21.19 97.26 9.91 15.02 61.37%
EY 3.25 10.85 8.16 4.72 1.03 10.09 6.66 -37.98%
DY 0.00 3.54 3.87 2.31 0.00 4.67 4.95 -
P/NAPS 0.61 0.72 0.66 0.74 0.65 0.52 0.50 14.16%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 26/02/08 28/11/07 29/08/07 29/05/07 27/02/07 23/11/06 -
Price 3.13 2.99 3.12 2.93 3.23 3.04 2.25 -
P/RPS 2.28 0.64 0.94 1.52 3.80 0.89 0.91 84.36%
P/EPS 34.82 8.48 12.87 19.10 111.01 13.39 15.95 68.20%
EY 2.87 11.79 7.77 5.24 0.90 7.47 6.27 -40.57%
DY 0.00 3.85 3.69 2.56 0.00 3.45 4.67 -
P/NAPS 0.69 0.66 0.70 0.66 0.74 0.70 0.53 19.20%

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