[KSENG] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 170.78%
YoY- 640.45%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 215,148 216,447 162,216 195,648 196,355 241,930 170,054 16.96%
PBT 19,054 22,823 9,289 57,388 20,876 25,608 12,956 29.29%
Tax -4,337 -6,961 -3,449 253 -4,192 -7,292 -4,710 -5.34%
NP 14,717 15,862 5,840 57,641 16,684 18,316 8,246 47.08%
-
NP to SH 14,509 14,605 4,676 52,624 19,434 16,828 8,246 45.69%
-
Tax Rate 22.76% 30.50% 37.13% -0.44% 20.08% 28.48% 36.35% -
Total Cost 200,431 200,585 156,376 138,007 179,671 223,614 161,808 15.32%
-
Net Worth 1,024,728 1,017,561 1,019,128 1,121,111 958,520 944,477 942,057 5.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,576 15,562 - - 9,585 14,382 - -
Div Payout % 66.01% 106.56% - - 49.32% 85.47% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 1,024,728 1,017,561 1,019,128 1,121,111 958,520 944,477 942,057 5.76%
NOSH 239,422 239,426 239,794 239,553 239,630 239,715 239,709 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.84% 7.33% 3.60% 29.46% 8.50% 7.57% 4.85% -
ROE 1.42% 1.44% 0.46% 4.69% 2.03% 1.78% 0.88% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 89.86 90.40 67.65 81.67 81.94 100.92 70.94 17.05%
EPS 6.06 6.10 1.95 21.97 8.11 7.02 3.44 45.81%
DPS 4.00 6.50 0.00 0.00 4.00 6.00 0.00 -
NAPS 4.28 4.25 4.25 4.68 4.00 3.94 3.93 5.84%
Adjusted Per Share Value based on latest NOSH - 239,553
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 59.52 59.88 44.88 54.12 54.32 66.93 47.04 16.96%
EPS 4.01 4.04 1.29 14.56 5.38 4.66 2.28 45.65%
DPS 2.65 4.31 0.00 0.00 2.65 3.98 0.00 -
NAPS 2.8348 2.815 2.8193 3.1015 2.6517 2.6128 2.6061 5.76%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 2.12 2.13 2.00 1.43 1.48 1.33 1.21 -
P/RPS 2.36 2.36 2.96 1.75 1.81 1.32 1.71 23.93%
P/EPS 34.98 34.92 102.56 6.51 18.25 18.95 35.17 -0.36%
EY 2.86 2.86 0.98 15.36 5.48 5.28 2.84 0.46%
DY 1.89 3.05 0.00 0.00 2.70 4.51 0.00 -
P/NAPS 0.50 0.50 0.47 0.31 0.37 0.34 0.31 37.49%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 15/06/06 28/02/06 30/11/05 30/08/05 30/05/05 -
Price 2.25 2.21 2.04 1.89 1.36 1.35 1.31 -
P/RPS 2.50 2.44 3.02 2.31 1.66 1.34 1.85 22.20%
P/EPS 37.13 36.23 104.62 8.60 16.77 19.23 38.08 -1.66%
EY 2.69 2.76 0.96 11.62 5.96 5.20 2.63 1.51%
DY 1.78 2.94 0.00 0.00 2.94 4.44 0.00 -
P/NAPS 0.53 0.52 0.48 0.40 0.34 0.34 0.33 37.10%

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