[KSENG] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.49%
YoY- 17.62%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 216,447 162,216 195,648 196,355 241,930 170,054 223,838 -2.21%
PBT 22,823 9,289 57,388 20,876 25,608 12,956 9,083 85.13%
Tax -6,961 -3,449 253 -4,192 -7,292 -4,710 -1,976 132.05%
NP 15,862 5,840 57,641 16,684 18,316 8,246 7,107 71.03%
-
NP to SH 14,605 4,676 52,624 19,434 16,828 8,246 7,107 61.85%
-
Tax Rate 30.50% 37.13% -0.44% 20.08% 28.48% 36.35% 21.75% -
Total Cost 200,585 156,376 138,007 179,671 223,614 161,808 216,731 -5.04%
-
Net Worth 1,017,561 1,019,128 1,121,111 958,520 944,477 942,057 719,139 26.11%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 15,562 - - 9,585 14,382 - - -
Div Payout % 106.56% - - 49.32% 85.47% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,017,561 1,019,128 1,121,111 958,520 944,477 942,057 719,139 26.11%
NOSH 239,426 239,794 239,553 239,630 239,715 239,709 239,713 -0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.33% 3.60% 29.46% 8.50% 7.57% 4.85% 3.18% -
ROE 1.44% 0.46% 4.69% 2.03% 1.78% 0.88% 0.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 90.40 67.65 81.67 81.94 100.92 70.94 93.38 -2.14%
EPS 6.10 1.95 21.97 8.11 7.02 3.44 2.97 61.79%
DPS 6.50 0.00 0.00 4.00 6.00 0.00 0.00 -
NAPS 4.25 4.25 4.68 4.00 3.94 3.93 3.00 26.21%
Adjusted Per Share Value based on latest NOSH - 239,630
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.22 45.13 54.44 54.63 67.31 47.31 62.28 -2.22%
EPS 4.06 1.30 14.64 5.41 4.68 2.29 1.98 61.61%
DPS 4.33 0.00 0.00 2.67 4.00 0.00 0.00 -
NAPS 2.8312 2.8355 3.1193 2.6669 2.6278 2.6211 2.0009 26.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.13 2.00 1.43 1.48 1.33 1.21 1.23 -
P/RPS 2.36 2.96 1.75 1.81 1.32 1.71 1.32 47.46%
P/EPS 34.92 102.56 6.51 18.25 18.95 35.17 41.49 -10.88%
EY 2.86 0.98 15.36 5.48 5.28 2.84 2.41 12.12%
DY 3.05 0.00 0.00 2.70 4.51 0.00 0.00 -
P/NAPS 0.50 0.47 0.31 0.37 0.34 0.31 0.41 14.18%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 15/06/06 28/02/06 30/11/05 30/08/05 30/05/05 25/02/05 -
Price 2.21 2.04 1.89 1.36 1.35 1.31 1.26 -
P/RPS 2.44 3.02 2.31 1.66 1.34 1.85 1.35 48.53%
P/EPS 36.23 104.62 8.60 16.77 19.23 38.08 42.50 -10.12%
EY 2.76 0.96 11.62 5.96 5.20 2.63 2.35 11.34%
DY 2.94 0.00 0.00 2.94 4.44 0.00 0.00 -
P/NAPS 0.52 0.48 0.40 0.34 0.34 0.33 0.42 15.34%

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