[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -95.19%
YoY- -43.29%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 819,854 593,811 378,663 162,216 803,987 608,339 411,984 58.01%
PBT 79,992 51,166 32,112 9,289 116,828 59,440 38,564 62.42%
Tax -21,342 -14,747 -10,410 -3,449 -14,960 -15,213 -11,021 55.17%
NP 58,650 36,419 21,702 5,840 101,868 44,227 27,543 65.28%
-
NP to SH 54,400 33,790 19,281 4,676 97,132 44,508 25,074 67.35%
-
Tax Rate 26.68% 28.82% 32.42% 37.13% 12.81% 25.59% 28.58% -
Total Cost 761,204 557,392 356,961 156,376 702,119 564,112 384,441 57.48%
-
Net Worth 1,039,670 1,024,955 1,017,940 1,019,128 1,018,091 958,191 943,567 6.66%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 25,153 25,144 15,568 - 23,955 23,954 14,369 45.09%
Div Payout % 46.24% 74.42% 80.75% - 24.66% 53.82% 57.31% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,039,670 1,024,955 1,017,940 1,019,128 1,018,091 958,191 943,567 6.66%
NOSH 239,555 239,475 239,515 239,794 239,551 239,547 239,484 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.15% 6.13% 5.73% 3.60% 12.67% 7.27% 6.69% -
ROE 5.23% 3.30% 1.89% 0.46% 9.54% 4.65% 2.66% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 342.24 247.96 158.10 67.65 335.62 253.95 172.03 57.98%
EPS 22.71 14.11 8.05 1.95 40.55 18.58 10.47 67.32%
DPS 10.50 10.50 6.50 0.00 10.00 10.00 6.00 45.07%
NAPS 4.34 4.28 4.25 4.25 4.25 4.00 3.94 6.63%
Adjusted Per Share Value based on latest NOSH - 239,794
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 228.11 165.22 105.36 45.13 223.70 169.26 114.63 58.01%
EPS 15.14 9.40 5.36 1.30 27.03 12.38 6.98 67.32%
DPS 7.00 7.00 4.33 0.00 6.67 6.66 4.00 45.07%
NAPS 2.8927 2.8518 2.8322 2.8355 2.8327 2.666 2.6253 6.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.25 2.12 2.13 2.00 1.43 1.48 1.33 -
P/RPS 0.66 0.85 1.35 2.96 0.43 0.58 0.77 -9.74%
P/EPS 9.91 15.02 26.46 102.56 3.53 7.97 12.70 -15.20%
EY 10.09 6.66 3.78 0.98 28.35 12.55 7.87 17.96%
DY 4.67 4.95 3.05 0.00 6.99 6.76 4.51 2.34%
P/NAPS 0.52 0.50 0.50 0.47 0.34 0.37 0.34 32.64%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 28/08/06 15/06/06 28/02/06 30/11/05 30/08/05 -
Price 3.04 2.25 2.21 2.04 1.89 1.36 1.35 -
P/RPS 0.89 0.91 1.40 3.02 0.56 0.54 0.78 9.16%
P/EPS 13.39 15.95 27.45 104.62 4.66 7.32 12.89 2.56%
EY 7.47 6.27 3.64 0.96 21.45 13.66 7.76 -2.50%
DY 3.45 4.67 2.94 0.00 5.29 7.35 4.44 -15.44%
P/NAPS 0.70 0.53 0.52 0.48 0.44 0.34 0.34 61.62%

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