[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -99.11%
YoY- -78.58%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,254,961 953,257 617,715 248,932 1,018,862 742,670 473,709 91.12%
PBT 95,751 75,129 41,523 4,119 356,405 319,011 39,124 81.31%
Tax -20,839 -18,291 -9,856 -958 -22,749 -14,993 -10,050 62.39%
NP 74,912 56,838 31,667 3,161 333,656 304,018 29,074 87.62%
-
NP to SH 74,648 55,565 30,676 2,965 331,646 301,091 26,571 98.72%
-
Tax Rate 21.76% 24.35% 23.74% 23.26% 6.38% 4.70% 25.69% -
Total Cost 1,180,049 896,419 586,048 245,771 685,206 438,652 444,635 91.34%
-
Net Worth 1,771,674 1,764,539 1,811,036 1,815,158 1,824,404 1,740,562 1,651,710 4.77%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 36,009 36,011 21,602 - 23,942 23,941 14,362 84.24%
Div Payout % 48.24% 64.81% 70.42% - 7.22% 7.95% 54.05% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,771,674 1,764,539 1,811,036 1,815,158 1,824,404 1,740,562 1,651,710 4.77%
NOSH 360,096 360,110 360,046 361,585 239,423 239,417 239,378 31.18%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.97% 5.96% 5.13% 1.27% 32.75% 40.94% 6.14% -
ROE 4.21% 3.15% 1.69% 0.16% 18.18% 17.30% 1.61% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 348.51 264.71 171.57 68.84 425.55 310.20 197.89 45.68%
EPS 20.73 15.43 8.52 0.82 92.25 125.76 11.10 51.48%
DPS 10.00 10.00 6.00 0.00 10.00 10.00 6.00 40.44%
NAPS 4.92 4.90 5.03 5.02 7.62 7.27 6.90 -20.13%
Adjusted Per Share Value based on latest NOSH - 361,585
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 349.17 265.23 171.87 69.26 283.48 206.63 131.80 91.12%
EPS 20.77 15.46 8.54 0.82 92.27 83.77 7.39 98.78%
DPS 10.02 10.02 6.01 0.00 6.66 6.66 4.00 84.13%
NAPS 4.9294 4.9095 5.0389 5.0504 5.0761 4.8428 4.5956 4.77%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 3.95 3.74 4.24 4.15 4.50 3.77 3.35 -
P/RPS 1.13 1.41 2.47 6.03 1.06 1.22 1.69 -23.47%
P/EPS 19.05 24.24 49.77 506.10 3.25 3.00 30.18 -26.35%
EY 5.25 4.13 2.01 0.20 30.78 33.36 3.31 35.89%
DY 2.53 2.67 1.42 0.00 2.22 2.65 1.79 25.86%
P/NAPS 0.80 0.76 0.84 0.83 0.59 0.52 0.49 38.52%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 24/08/11 24/05/11 24/02/11 29/11/10 24/08/10 -
Price 4.16 3.74 3.86 4.43 4.35 4.00 3.83 -
P/RPS 1.19 1.41 2.25 6.43 1.02 1.29 1.94 -27.74%
P/EPS 20.07 24.24 45.31 540.24 3.14 3.18 34.50 -30.24%
EY 4.98 4.13 2.21 0.19 31.84 31.44 2.90 43.26%
DY 2.40 2.67 1.55 0.00 2.30 2.50 1.57 32.59%
P/NAPS 0.85 0.76 0.77 0.88 0.57 0.55 0.56 31.97%

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