[KSENG] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 91.95%
YoY- -46.25%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 248,932 1,018,862 742,670 473,709 239,375 913,156 686,272 -49.16%
PBT 4,119 356,405 319,011 39,124 19,162 123,467 100,421 -88.12%
Tax -958 -22,749 -14,993 -10,050 -4,274 -24,512 -20,130 -86.89%
NP 3,161 333,656 304,018 29,074 14,888 98,955 80,291 -88.44%
-
NP to SH 2,965 331,646 301,091 26,571 13,843 100,610 75,676 -88.48%
-
Tax Rate 23.26% 6.38% 4.70% 25.69% 22.30% 19.85% 20.05% -
Total Cost 245,771 685,206 438,652 444,635 224,487 814,201 605,981 -45.23%
-
Net Worth 1,815,158 1,824,404 1,740,562 1,651,710 1,662,117 1,192,379 1,173,456 33.78%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 23,942 23,941 14,362 - 23,943 23,948 -
Div Payout % - 7.22% 7.95% 54.05% - 23.80% 31.65% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,815,158 1,824,404 1,740,562 1,651,710 1,662,117 1,192,379 1,173,456 33.78%
NOSH 361,585 239,423 239,417 239,378 239,498 239,433 239,481 31.64%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.27% 32.75% 40.94% 6.14% 6.22% 10.84% 11.70% -
ROE 0.16% 18.18% 17.30% 1.61% 0.83% 8.44% 6.45% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 68.84 425.55 310.20 197.89 99.95 381.38 286.57 -61.39%
EPS 0.82 92.25 125.76 11.10 5.78 42.02 31.60 -91.25%
DPS 0.00 10.00 10.00 6.00 0.00 10.00 10.00 -
NAPS 5.02 7.62 7.27 6.90 6.94 4.98 4.90 1.62%
Adjusted Per Share Value based on latest NOSH - 239,248
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 69.26 283.48 206.63 131.80 66.60 254.07 190.94 -49.16%
EPS 0.82 92.27 83.77 7.39 3.85 27.99 21.06 -88.53%
DPS 0.00 6.66 6.66 4.00 0.00 6.66 6.66 -
NAPS 5.0504 5.0761 4.8428 4.5956 4.6246 3.3176 3.2649 33.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.15 4.50 3.77 3.35 3.80 2.60 2.54 -
P/RPS 6.03 1.06 1.22 1.69 3.80 0.68 0.89 258.47%
P/EPS 506.10 3.25 3.00 30.18 65.74 6.19 8.04 1486.41%
EY 0.20 30.78 33.36 3.31 1.52 16.16 12.44 -93.64%
DY 0.00 2.22 2.65 1.79 0.00 3.85 3.94 -
P/NAPS 0.83 0.59 0.52 0.49 0.55 0.52 0.52 36.61%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 24/02/11 29/11/10 24/08/10 27/05/10 25/02/10 19/11/09 -
Price 4.43 4.35 4.00 3.83 3.26 2.73 2.65 -
P/RPS 6.43 1.02 1.29 1.94 3.26 0.72 0.92 265.98%
P/EPS 540.24 3.14 3.18 34.50 56.40 6.50 8.39 1510.59%
EY 0.19 31.84 31.44 2.90 1.77 15.39 11.92 -93.68%
DY 0.00 2.30 2.50 1.57 0.00 3.66 3.77 -
P/NAPS 0.88 0.57 0.55 0.56 0.47 0.55 0.54 38.52%

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