[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -87.19%
YoY- 49.02%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,117,708 798,481 461,228 203,642 819,854 593,811 378,663 105.36%
PBT 117,832 81,433 50,338 12,304 79,992 51,166 32,112 137.33%
Tax -31,678 -22,514 -12,729 -4,166 -21,342 -14,747 -10,410 109.56%
NP 86,154 58,919 37,609 8,138 58,650 36,419 21,702 150.08%
-
NP to SH 84,426 58,054 36,735 6,968 54,400 33,790 19,281 166.92%
-
Tax Rate 26.88% 27.65% 25.29% 33.86% 26.68% 28.82% 32.42% -
Total Cost 1,031,554 739,562 423,619 195,504 761,204 557,392 356,961 102.49%
-
Net Worth 1,077,682 1,070,550 1,056,071 1,041,757 1,039,670 1,024,955 1,017,940 3.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 27,540 27,542 17,960 - 25,153 25,144 15,568 46.11%
Div Payout % 32.62% 47.44% 48.89% - 46.24% 74.42% 80.75% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 1,077,682 1,070,550 1,056,071 1,041,757 1,039,670 1,024,955 1,017,940 3.86%
NOSH 239,485 239,496 239,471 239,484 239,555 239,475 239,515 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.71% 7.38% 8.15% 4.00% 7.15% 6.13% 5.73% -
ROE 7.83% 5.42% 3.48% 0.67% 5.23% 3.30% 1.89% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 466.71 333.40 192.60 85.03 342.24 247.96 158.10 105.37%
EPS 35.25 24.24 15.34 2.91 22.71 14.11 8.05 166.93%
DPS 11.50 11.50 7.50 0.00 10.50 10.50 6.50 46.12%
NAPS 4.50 4.47 4.41 4.35 4.34 4.28 4.25 3.87%
Adjusted Per Share Value based on latest NOSH - 239,484
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 310.98 222.16 128.33 56.66 228.11 165.22 105.36 105.35%
EPS 23.49 16.15 10.22 1.94 15.14 9.40 5.36 167.08%
DPS 7.66 7.66 5.00 0.00 7.00 7.00 4.33 46.11%
NAPS 2.9985 2.9786 2.9383 2.8985 2.8927 2.8518 2.8322 3.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.25 2.97 3.25 2.83 2.25 2.12 2.13 -
P/RPS 0.70 0.89 1.69 3.33 0.66 0.85 1.35 -35.38%
P/EPS 9.22 12.25 21.19 97.26 9.91 15.02 26.46 -50.38%
EY 10.85 8.16 4.72 1.03 10.09 6.66 3.78 101.58%
DY 3.54 3.87 2.31 0.00 4.67 4.95 3.05 10.41%
P/NAPS 0.72 0.66 0.74 0.65 0.52 0.50 0.50 27.43%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 28/11/07 29/08/07 29/05/07 27/02/07 23/11/06 28/08/06 -
Price 2.99 3.12 2.93 3.23 3.04 2.25 2.21 -
P/RPS 0.64 0.94 1.52 3.80 0.89 0.91 1.40 -40.57%
P/EPS 8.48 12.87 19.10 111.01 13.39 15.95 27.45 -54.20%
EY 11.79 7.77 5.24 0.90 7.47 6.27 3.64 118.44%
DY 3.85 3.69 2.56 0.00 3.45 4.67 2.94 19.63%
P/NAPS 0.66 0.70 0.66 0.74 0.70 0.53 0.52 17.17%

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