[KSENG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 416.92%
YoY- -29.2%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 226,884 235,391 236,311 214,570 284,259 360,109 407,786 -32.28%
PBT 23,046 37,649 39,656 23,116 -1,233 21,575 47,634 -38.28%
Tax -4,382 -7,618 -5,336 -7,176 -513 -10,806 -11,859 -48.41%
NP 18,664 30,031 34,320 15,940 -1,746 10,769 35,775 -35.11%
-
NP to SH 24,934 26,240 34,192 15,244 -4,810 10,733 34,435 -19.31%
-
Tax Rate 19.01% 20.23% 13.46% 31.04% - 50.09% 24.90% -
Total Cost 208,220 205,360 201,991 198,630 286,005 349,340 372,011 -32.01%
-
Net Worth 1,192,808 1,173,138 1,156,494 1,143,898 1,119,890 1,126,006 1,111,115 4.82%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 9,576 14,366 - - 10,780 19,157 -
Div Payout % - 36.50% 42.02% - - 100.45% 55.63% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,192,808 1,173,138 1,156,494 1,143,898 1,119,890 1,126,006 1,111,115 4.82%
NOSH 239,519 239,416 239,439 239,309 239,805 239,575 239,464 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.23% 12.76% 14.52% 7.43% -0.61% 2.99% 8.77% -
ROE 2.09% 2.24% 2.96% 1.33% -0.43% 0.95% 3.10% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 94.72 98.32 98.69 89.66 118.54 150.31 170.29 -32.29%
EPS 10.41 10.96 14.28 6.37 -2.01 4.48 14.38 -19.32%
DPS 0.00 4.00 6.00 0.00 0.00 4.50 8.00 -
NAPS 4.98 4.90 4.83 4.78 4.67 4.70 4.64 4.81%
Adjusted Per Share Value based on latest NOSH - 239,309
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 62.77 65.12 65.37 59.36 78.64 99.62 112.81 -32.27%
EPS 6.90 7.26 9.46 4.22 -1.33 2.97 9.53 -19.32%
DPS 0.00 2.65 3.97 0.00 0.00 2.98 5.30 -
NAPS 3.2998 3.2454 3.1994 3.1645 3.0981 3.115 3.0738 4.82%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.60 2.54 2.41 1.93 1.93 2.53 2.89 -
P/RPS 2.74 2.58 2.44 2.15 1.63 1.68 1.70 37.34%
P/EPS 24.98 23.18 16.88 30.30 -96.22 56.47 20.10 15.54%
EY 4.00 4.31 5.93 3.30 -1.04 1.77 4.98 -13.55%
DY 0.00 1.57 2.49 0.00 0.00 1.78 2.77 -
P/NAPS 0.52 0.52 0.50 0.40 0.41 0.54 0.62 -11.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 21/05/09 25/02/09 24/11/08 12/09/08 -
Price 2.73 2.65 2.53 2.25 2.00 1.93 2.57 -
P/RPS 2.88 2.70 2.56 2.51 1.69 1.28 1.51 53.61%
P/EPS 26.22 24.18 17.72 35.32 -99.71 43.08 17.87 29.03%
EY 3.81 4.14 5.64 2.83 -1.00 2.32 5.60 -22.59%
DY 0.00 1.51 2.37 0.00 0.00 2.33 3.11 -
P/NAPS 0.55 0.54 0.52 0.47 0.43 0.41 0.55 0.00%

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