[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -7.21%
YoY- -26.7%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 686,272 450,881 214,570 1,380,692 1,096,433 736,324 328,538 63.33%
PBT 100,421 62,772 23,116 102,028 103,261 81,686 34,052 105.51%
Tax -20,130 -12,512 -7,176 -33,348 -32,655 -21,849 -9,990 59.46%
NP 80,291 50,260 15,940 68,680 70,606 59,837 24,062 123.13%
-
NP to SH 75,676 49,436 15,244 61,888 66,698 55,965 21,530 130.99%
-
Tax Rate 20.05% 19.93% 31.04% 32.69% 31.62% 26.75% 29.34% -
Total Cost 605,981 400,621 198,630 1,312,012 1,025,827 676,487 304,476 58.15%
-
Net Worth 1,173,456 1,156,299 1,143,898 1,118,332 1,125,603 1,111,157 1,089,671 5.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 23,948 14,363 - 29,933 29,936 19,157 - -
Div Payout % 31.65% 29.06% - 48.37% 44.88% 34.23% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,173,456 1,156,299 1,143,898 1,118,332 1,125,603 1,111,157 1,089,671 5.05%
NOSH 239,481 239,399 239,309 239,471 239,490 239,473 239,488 -0.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.70% 11.15% 7.43% 4.97% 6.44% 8.13% 7.32% -
ROE 6.45% 4.28% 1.33% 5.53% 5.93% 5.04% 1.98% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 286.57 188.34 89.66 576.56 457.82 307.48 137.18 63.34%
EPS 31.60 20.65 6.37 25.84 27.85 23.37 8.99 131.00%
DPS 10.00 6.00 0.00 12.50 12.50 8.00 0.00 -
NAPS 4.90 4.83 4.78 4.67 4.70 4.64 4.55 5.05%
Adjusted Per Share Value based on latest NOSH - 239,805
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 190.94 125.45 59.70 384.15 305.06 204.87 91.41 63.33%
EPS 21.06 13.75 4.24 17.22 18.56 15.57 5.99 131.04%
DPS 6.66 4.00 0.00 8.33 8.33 5.33 0.00 -
NAPS 3.2649 3.2172 3.1827 3.1116 3.1318 3.0916 3.0318 5.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.54 2.41 1.93 1.93 2.53 2.89 2.77 -
P/RPS 0.89 1.28 2.15 0.33 0.55 0.94 2.02 -42.06%
P/EPS 8.04 11.67 30.30 7.47 9.08 12.37 30.81 -59.13%
EY 12.44 8.57 3.30 13.39 11.01 8.09 3.25 144.49%
DY 3.94 2.49 0.00 6.48 4.94 2.77 0.00 -
P/NAPS 0.52 0.50 0.40 0.41 0.54 0.62 0.61 -10.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 27/08/09 21/05/09 25/02/09 24/11/08 12/09/08 29/05/08 -
Price 2.65 2.53 2.25 2.00 1.93 2.57 3.13 -
P/RPS 0.92 1.34 2.51 0.35 0.42 0.84 2.28 -45.36%
P/EPS 8.39 12.25 35.32 7.74 6.93 11.00 34.82 -61.24%
EY 11.92 8.16 2.83 12.92 14.43 9.09 2.87 158.15%
DY 3.77 2.37 0.00 6.25 6.48 3.11 0.00 -
P/NAPS 0.54 0.52 0.47 0.43 0.41 0.55 0.69 -15.06%

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