[KSENG] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 7.32%
YoY- 55.19%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,415,660 1,392,804 1,242,604 1,117,708 1,024,524 902,419 861,280 39.15%
PBT 139,660 149,180 139,580 117,832 110,259 98,218 83,007 41.32%
Tax -41,819 -40,798 -37,502 -31,678 -29,109 -23,661 -22,059 52.99%
NP 97,841 108,382 102,078 86,154 81,150 74,557 60,948 36.98%
-
NP to SH 93,070 103,656 98,988 84,426 78,664 71,854 56,692 39.03%
-
Tax Rate 29.94% 27.35% 26.87% 26.88% 26.40% 24.09% 26.57% -
Total Cost 1,317,819 1,284,422 1,140,526 1,031,554 943,374 827,862 800,332 39.31%
-
Net Worth 1,126,006 1,111,115 1,089,671 1,089,543 1,070,740 1,056,058 1,041,757 5.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 29,938 28,738 27,541 27,541 27,541 27,537 25,139 12.31%
Div Payout % 32.17% 27.73% 27.82% 32.62% 35.01% 38.32% 44.34% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,126,006 1,111,115 1,089,671 1,089,543 1,070,740 1,056,058 1,041,757 5.30%
NOSH 239,575 239,464 239,488 239,460 239,539 239,469 239,484 0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.91% 7.78% 8.21% 7.71% 7.92% 8.26% 7.08% -
ROE 8.27% 9.33% 9.08% 7.75% 7.35% 6.80% 5.44% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 590.90 581.63 518.86 466.76 427.71 376.84 359.64 39.11%
EPS 38.85 43.29 41.33 35.26 32.84 30.01 23.67 39.01%
DPS 12.50 12.00 11.50 11.50 11.50 11.50 10.50 12.29%
NAPS 4.70 4.64 4.55 4.55 4.47 4.41 4.35 5.27%
Adjusted Per Share Value based on latest NOSH - 239,460
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 391.63 385.31 343.76 309.21 283.43 249.65 238.27 39.14%
EPS 25.75 28.68 27.38 23.36 21.76 19.88 15.68 39.06%
DPS 8.28 7.95 7.62 7.62 7.62 7.62 6.95 12.34%
NAPS 3.115 3.0738 3.0145 3.0141 2.9621 2.9215 2.8819 5.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.53 2.89 2.77 3.25 2.97 3.25 2.83 -
P/RPS 0.43 0.50 0.53 0.70 0.69 0.86 0.79 -33.26%
P/EPS 6.51 6.68 6.70 9.22 9.04 10.83 11.95 -33.22%
EY 15.35 14.98 14.92 10.85 11.06 9.23 8.36 49.78%
DY 4.94 4.15 4.15 3.54 3.87 3.54 3.71 20.96%
P/NAPS 0.54 0.62 0.61 0.71 0.66 0.74 0.65 -11.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 12/09/08 29/05/08 26/02/08 28/11/07 29/08/07 29/05/07 -
Price 1.93 2.57 3.13 2.99 3.12 2.93 3.23 -
P/RPS 0.33 0.44 0.60 0.64 0.73 0.78 0.90 -48.67%
P/EPS 4.97 5.94 7.57 8.48 9.50 9.76 13.64 -48.89%
EY 20.13 16.84 13.21 11.79 10.53 10.24 7.33 95.74%
DY 6.48 4.67 3.67 3.85 3.69 3.92 3.25 58.21%
P/NAPS 0.41 0.55 0.69 0.66 0.70 0.66 0.74 -32.46%

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