[KSENG] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -33.5%
YoY- -26.7%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 970,531 1,095,249 1,266,724 1,380,692 1,415,660 1,392,804 1,242,604 -15.17%
PBT 99,188 83,114 91,092 102,028 139,660 149,180 139,580 -20.35%
Tax -20,643 -23,831 -30,354 -33,168 -41,819 -40,798 -37,502 -32.81%
NP 78,545 59,283 60,738 68,860 97,841 108,382 102,078 -16.01%
-
NP to SH 70,866 55,359 55,602 61,888 93,070 103,656 98,988 -19.95%
-
Tax Rate 20.81% 28.67% 33.32% 32.51% 29.94% 27.35% 26.87% -
Total Cost 891,986 1,035,966 1,205,986 1,311,832 1,317,819 1,284,422 1,140,526 -15.10%
-
Net Worth 1,173,138 1,156,494 1,143,898 1,119,890 1,126,006 1,111,115 1,089,671 5.03%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 23,943 25,147 29,938 29,938 29,938 28,738 27,541 -8.90%
Div Payout % 33.79% 45.43% 53.84% 48.37% 32.17% 27.73% 27.82% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 1,173,138 1,156,494 1,143,898 1,119,890 1,126,006 1,111,115 1,089,671 5.03%
NOSH 239,416 239,439 239,309 239,805 239,575 239,464 239,488 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.09% 5.41% 4.79% 4.99% 6.91% 7.78% 8.21% -
ROE 6.04% 4.79% 4.86% 5.53% 8.27% 9.33% 9.08% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 405.37 457.42 529.33 575.76 590.90 581.63 518.86 -15.16%
EPS 29.60 23.12 23.23 25.81 38.85 43.29 41.33 -19.93%
DPS 10.00 10.50 12.50 12.50 12.50 12.00 11.50 -8.88%
NAPS 4.90 4.83 4.78 4.67 4.70 4.64 4.55 5.05%
Adjusted Per Share Value based on latest NOSH - 239,805
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 268.49 302.99 350.43 381.96 391.63 385.31 343.76 -15.17%
EPS 19.60 15.31 15.38 17.12 25.75 28.68 27.38 -19.96%
DPS 6.62 6.96 8.28 8.28 8.28 7.95 7.62 -8.94%
NAPS 3.2454 3.1994 3.1645 3.0981 3.115 3.0738 3.0145 5.03%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 2.54 2.41 1.93 1.93 2.53 2.89 2.77 -
P/RPS 0.63 0.53 0.36 0.34 0.43 0.50 0.53 12.20%
P/EPS 8.58 10.42 8.31 7.48 6.51 6.68 6.70 17.90%
EY 11.65 9.59 12.04 13.37 15.35 14.98 14.92 -15.19%
DY 3.94 4.36 6.48 6.48 4.94 4.15 4.15 -3.39%
P/NAPS 0.52 0.50 0.40 0.41 0.54 0.62 0.61 -10.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 27/08/09 21/05/09 25/02/09 24/11/08 12/09/08 29/05/08 -
Price 2.65 2.53 2.25 2.00 1.93 2.57 3.13 -
P/RPS 0.65 0.55 0.43 0.35 0.33 0.44 0.60 5.47%
P/EPS 8.95 10.94 9.68 7.75 4.97 5.94 7.57 11.79%
EY 11.17 9.14 10.33 12.90 20.13 16.84 13.21 -10.57%
DY 3.77 4.15 5.56 6.25 6.48 4.67 3.67 1.80%
P/NAPS 0.54 0.52 0.47 0.43 0.41 0.55 0.69 -15.06%

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