[KSENG] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -23.26%
YoY- 144.48%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 234,334 239,375 226,884 235,391 236,311 214,570 284,259 -12.11%
PBT 19,962 19,162 23,046 37,649 39,656 23,116 -1,233 -
Tax -5,776 -4,274 -4,382 -7,618 -5,336 -7,176 -513 404.58%
NP 14,186 14,888 18,664 30,031 34,320 15,940 -1,746 -
-
NP to SH 12,728 13,843 24,934 26,240 34,192 15,244 -4,810 -
-
Tax Rate 28.93% 22.30% 19.01% 20.23% 13.46% 31.04% - -
Total Cost 220,148 224,487 208,220 205,360 201,991 198,630 286,005 -16.05%
-
Net Worth 1,650,811 1,662,117 1,192,808 1,173,138 1,156,494 1,143,898 1,119,890 29.61%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 14,354 - - 9,576 14,366 - - -
Div Payout % 112.78% - - 36.50% 42.02% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,650,811 1,662,117 1,192,808 1,173,138 1,156,494 1,143,898 1,119,890 29.61%
NOSH 239,248 239,498 239,519 239,416 239,439 239,309 239,805 -0.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.05% 6.22% 8.23% 12.76% 14.52% 7.43% -0.61% -
ROE 0.77% 0.83% 2.09% 2.24% 2.96% 1.33% -0.43% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 97.95 99.95 94.72 98.32 98.69 89.66 118.54 -11.97%
EPS 5.32 5.78 10.41 10.96 14.28 6.37 -2.01 -
DPS 6.00 0.00 0.00 4.00 6.00 0.00 0.00 -
NAPS 6.90 6.94 4.98 4.90 4.83 4.78 4.67 29.81%
Adjusted Per Share Value based on latest NOSH - 239,416
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 65.20 66.60 63.13 65.49 65.75 59.70 79.09 -12.11%
EPS 3.54 3.85 6.94 7.30 9.51 4.24 -1.34 -
DPS 3.99 0.00 0.00 2.66 4.00 0.00 0.00 -
NAPS 4.5931 4.6246 3.3188 3.2641 3.2177 3.1827 3.1159 29.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 3.35 3.80 2.60 2.54 2.41 1.93 1.93 -
P/RPS 3.42 3.80 2.74 2.58 2.44 2.15 1.63 64.11%
P/EPS 62.97 65.74 24.98 23.18 16.88 30.30 -96.22 -
EY 1.59 1.52 4.00 4.31 5.93 3.30 -1.04 -
DY 1.79 0.00 0.00 1.57 2.49 0.00 0.00 -
P/NAPS 0.49 0.55 0.52 0.52 0.50 0.40 0.41 12.65%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 25/02/10 19/11/09 27/08/09 21/05/09 25/02/09 -
Price 3.83 3.26 2.73 2.65 2.53 2.25 2.00 -
P/RPS 3.91 3.26 2.88 2.70 2.56 2.51 1.69 75.19%
P/EPS 71.99 56.40 26.22 24.18 17.72 35.32 -99.71 -
EY 1.39 1.77 3.81 4.14 5.64 2.83 -1.00 -
DY 1.57 0.00 0.00 1.51 2.37 0.00 0.00 -
P/NAPS 0.56 0.47 0.55 0.54 0.52 0.47 0.43 19.31%

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