[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.95%
YoY- 62.57%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 742,670 473,709 239,375 913,156 686,272 450,881 214,570 128.64%
PBT 319,011 39,124 19,162 123,467 100,421 62,772 23,116 474.42%
Tax -14,993 -10,050 -4,274 -24,512 -20,130 -12,512 -7,176 63.35%
NP 304,018 29,074 14,888 98,955 80,291 50,260 15,940 612.57%
-
NP to SH 301,091 26,571 13,843 100,610 75,676 49,436 15,244 629.36%
-
Tax Rate 4.70% 25.69% 22.30% 19.85% 20.05% 19.93% 31.04% -
Total Cost 438,652 444,635 224,487 814,201 605,981 400,621 198,630 69.50%
-
Net Worth 1,740,562 1,651,710 1,662,117 1,192,379 1,173,456 1,156,299 1,143,898 32.25%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 23,941 14,362 - 23,943 23,948 14,363 - -
Div Payout % 7.95% 54.05% - 23.80% 31.65% 29.06% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,740,562 1,651,710 1,662,117 1,192,379 1,173,456 1,156,299 1,143,898 32.25%
NOSH 239,417 239,378 239,498 239,433 239,481 239,399 239,309 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 40.94% 6.14% 6.22% 10.84% 11.70% 11.15% 7.43% -
ROE 17.30% 1.61% 0.83% 8.44% 6.45% 4.28% 1.33% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 310.20 197.89 99.95 381.38 286.57 188.34 89.66 128.57%
EPS 125.76 11.10 5.78 42.02 31.60 20.65 6.37 629.14%
DPS 10.00 6.00 0.00 10.00 10.00 6.00 0.00 -
NAPS 7.27 6.90 6.94 4.98 4.90 4.83 4.78 32.21%
Adjusted Per Share Value based on latest NOSH - 239,519
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 206.63 131.80 66.60 254.07 190.94 125.45 59.70 128.63%
EPS 83.77 7.39 3.85 27.99 21.06 13.75 4.24 629.50%
DPS 6.66 4.00 0.00 6.66 6.66 4.00 0.00 -
NAPS 4.8428 4.5956 4.6246 3.3176 3.2649 3.2172 3.1827 32.25%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.77 3.35 3.80 2.60 2.54 2.41 1.93 -
P/RPS 1.22 1.69 3.80 0.68 0.89 1.28 2.15 -31.43%
P/EPS 3.00 30.18 65.74 6.19 8.04 11.67 30.30 -78.56%
EY 33.36 3.31 1.52 16.16 12.44 8.57 3.30 366.87%
DY 2.65 1.79 0.00 3.85 3.94 2.49 0.00 -
P/NAPS 0.52 0.49 0.55 0.52 0.52 0.50 0.40 19.09%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 27/05/10 25/02/10 19/11/09 27/08/09 21/05/09 -
Price 4.00 3.83 3.26 2.73 2.65 2.53 2.25 -
P/RPS 1.29 1.94 3.26 0.72 0.92 1.34 2.51 -35.81%
P/EPS 3.18 34.50 56.40 6.50 8.39 12.25 35.32 -79.88%
EY 31.44 2.90 1.77 15.39 11.92 8.16 2.83 397.15%
DY 2.50 1.57 0.00 3.66 3.77 2.37 0.00 -
P/NAPS 0.55 0.56 0.47 0.55 0.54 0.52 0.47 11.03%

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