[KSENG] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -88.87%
YoY- 22.54%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 335,542 368,783 248,932 276,192 268,961 234,334 239,375 25.22%
PBT 33,606 37,404 4,119 37,394 279,887 19,962 19,162 45.37%
Tax -8,435 -8,898 -958 -7,756 -4,943 -5,776 -4,274 57.27%
NP 25,171 28,506 3,161 29,638 274,944 14,186 14,888 41.87%
-
NP to SH 24,889 27,711 2,965 30,555 274,520 12,728 13,843 47.80%
-
Tax Rate 25.10% 23.79% 23.26% 20.74% 1.77% 28.93% 22.30% -
Total Cost 310,371 340,277 245,771 246,554 -5,983 220,148 224,487 24.08%
-
Net Worth 1,764,921 1,812,566 1,815,158 1,676,382 1,740,589 1,650,811 1,662,117 4.07%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 14,407 21,621 - - 9,576 14,354 - -
Div Payout % 57.89% 78.02% - - 3.49% 112.78% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,764,921 1,812,566 1,815,158 1,676,382 1,740,589 1,650,811 1,662,117 4.07%
NOSH 360,188 360,351 361,585 239,483 239,420 239,248 239,498 31.23%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.50% 7.73% 1.27% 10.73% 102.22% 6.05% 6.22% -
ROE 1.41% 1.53% 0.16% 1.82% 15.77% 0.77% 0.83% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 93.16 102.34 68.84 115.33 112.34 97.95 99.95 -4.57%
EPS 6.91 7.69 0.82 8.50 114.66 5.32 5.78 12.62%
DPS 4.00 6.00 0.00 0.00 4.00 6.00 0.00 -
NAPS 4.90 5.03 5.02 7.00 7.27 6.90 6.94 -20.69%
Adjusted Per Share Value based on latest NOSH - 239,483
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 92.83 102.02 68.87 76.41 74.41 64.83 66.22 25.23%
EPS 6.89 7.67 0.82 8.45 75.94 3.52 3.83 47.86%
DPS 3.99 5.98 0.00 0.00 2.65 3.97 0.00 -
NAPS 4.8825 5.0143 5.0215 4.6376 4.8152 4.5669 4.5981 4.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.74 4.24 4.15 4.50 3.77 3.35 3.80 -
P/RPS 4.01 4.14 6.03 3.90 3.36 3.42 3.80 3.64%
P/EPS 54.12 55.14 506.10 35.27 3.29 62.97 65.74 -12.15%
EY 1.85 1.81 0.20 2.84 30.41 1.59 1.52 13.98%
DY 1.07 1.42 0.00 0.00 1.06 1.79 0.00 -
P/NAPS 0.76 0.84 0.83 0.64 0.52 0.49 0.55 24.03%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 24/08/11 24/05/11 24/02/11 29/11/10 24/08/10 27/05/10 -
Price 3.74 3.86 4.43 4.35 4.00 3.83 3.26 -
P/RPS 4.01 3.77 6.43 3.77 3.56 3.91 3.26 14.78%
P/EPS 54.12 50.20 540.24 34.09 3.49 71.99 56.40 -2.71%
EY 1.85 1.99 0.19 2.93 28.67 1.39 1.77 2.98%
DY 1.07 1.55 0.00 0.00 1.00 1.57 0.00 -
P/NAPS 0.76 0.77 0.88 0.62 0.55 0.56 0.47 37.72%

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