[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -75.37%
YoY- -29.2%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 913,156 686,272 450,881 214,570 1,380,692 1,096,433 736,324 15.38%
PBT 123,467 100,421 62,772 23,116 102,028 103,261 81,686 31.60%
Tax -24,512 -20,130 -12,512 -7,176 -33,348 -32,655 -21,849 7.94%
NP 98,955 80,291 50,260 15,940 68,680 70,606 59,837 39.71%
-
NP to SH 100,610 75,676 49,436 15,244 61,888 66,698 55,965 47.69%
-
Tax Rate 19.85% 20.05% 19.93% 31.04% 32.69% 31.62% 26.75% -
Total Cost 814,201 605,981 400,621 198,630 1,312,012 1,025,827 676,487 13.11%
-
Net Worth 1,192,379 1,173,456 1,156,299 1,143,898 1,118,332 1,125,603 1,111,157 4.80%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 23,943 23,948 14,363 - 29,933 29,936 19,157 15.98%
Div Payout % 23.80% 31.65% 29.06% - 48.37% 44.88% 34.23% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,192,379 1,173,456 1,156,299 1,143,898 1,118,332 1,125,603 1,111,157 4.80%
NOSH 239,433 239,481 239,399 239,309 239,471 239,490 239,473 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.84% 11.70% 11.15% 7.43% 4.97% 6.44% 8.13% -
ROE 8.44% 6.45% 4.28% 1.33% 5.53% 5.93% 5.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 381.38 286.57 188.34 89.66 576.56 457.82 307.48 15.39%
EPS 42.02 31.60 20.65 6.37 25.84 27.85 23.37 47.70%
DPS 10.00 10.00 6.00 0.00 12.50 12.50 8.00 15.99%
NAPS 4.98 4.90 4.83 4.78 4.67 4.70 4.64 4.81%
Adjusted Per Share Value based on latest NOSH - 239,309
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 252.62 189.85 124.73 59.36 381.96 303.32 203.70 15.38%
EPS 27.83 20.94 13.68 4.22 17.12 18.45 15.48 47.69%
DPS 6.62 6.63 3.97 0.00 8.28 8.28 5.30 15.93%
NAPS 3.2986 3.2463 3.1988 3.1645 3.0938 3.1139 3.0739 4.80%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.60 2.54 2.41 1.93 1.93 2.53 2.89 -
P/RPS 0.68 0.89 1.28 2.15 0.33 0.55 0.94 -19.36%
P/EPS 6.19 8.04 11.67 30.30 7.47 9.08 12.37 -36.89%
EY 16.16 12.44 8.57 3.30 13.39 11.01 8.09 58.40%
DY 3.85 3.94 2.49 0.00 6.48 4.94 2.77 24.46%
P/NAPS 0.52 0.52 0.50 0.40 0.41 0.54 0.62 -11.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 21/05/09 25/02/09 24/11/08 12/09/08 -
Price 2.73 2.65 2.53 2.25 2.00 1.93 2.57 -
P/RPS 0.72 0.92 1.34 2.51 0.35 0.42 0.84 -9.74%
P/EPS 6.50 8.39 12.25 35.32 7.74 6.93 11.00 -29.51%
EY 15.39 11.92 8.16 2.83 12.92 14.43 9.09 41.91%
DY 3.66 3.77 2.37 0.00 6.25 6.48 3.11 11.43%
P/NAPS 0.55 0.54 0.52 0.47 0.43 0.41 0.55 0.00%

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