[KSENG] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.97%
YoY- 62.57%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 969,554 935,984 937,961 913,156 970,531 1,095,249 1,266,724 -16.31%
PBT 342,057 99,819 119,513 123,467 99,188 83,114 91,092 141.39%
Tax -19,375 -22,050 -21,610 -24,512 -20,643 -23,831 -30,354 -25.84%
NP 322,682 77,769 97,903 98,955 78,545 59,283 60,738 204.15%
-
NP to SH 324,980 76,700 99,209 100,610 70,866 55,359 55,602 224.12%
-
Tax Rate 5.66% 22.09% 18.08% 19.85% 20.81% 28.67% 33.32% -
Total Cost 646,872 858,215 840,058 814,201 891,986 1,035,966 1,205,986 -33.95%
-
Net Worth 1,675,946 1,435,488 1,436,989 1,192,808 1,173,138 1,156,494 1,143,898 28.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 23,931 23,931 23,943 23,943 23,943 25,147 29,938 -13.85%
Div Payout % 7.36% 31.20% 24.13% 23.80% 33.79% 45.43% 53.84% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,675,946 1,435,488 1,436,989 1,192,808 1,173,138 1,156,494 1,143,898 28.96%
NOSH 239,420 239,248 239,498 239,519 239,416 239,439 239,309 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 33.28% 8.31% 10.44% 10.84% 8.09% 5.41% 4.79% -
ROE 19.39% 5.34% 6.90% 8.43% 6.04% 4.79% 4.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 404.96 391.22 391.64 381.24 405.37 457.42 529.33 -16.33%
EPS 135.74 32.06 41.42 42.00 29.60 23.12 23.23 224.07%
DPS 10.00 10.00 10.00 10.00 10.00 10.50 12.50 -13.81%
NAPS 7.00 6.00 6.00 4.98 4.90 4.83 4.78 28.92%
Adjusted Per Share Value based on latest NOSH - 239,519
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 268.22 258.93 259.48 252.62 268.49 302.99 350.43 -16.31%
EPS 89.90 21.22 27.45 27.83 19.60 15.31 15.38 224.14%
DPS 6.62 6.62 6.62 6.62 6.62 6.96 8.28 -13.84%
NAPS 4.6364 3.9712 3.9753 3.2998 3.2454 3.1994 3.1645 28.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 3.77 3.35 3.80 2.60 2.54 2.41 1.93 -
P/RPS 0.93 0.86 0.97 0.68 0.63 0.53 0.36 88.16%
P/EPS 2.78 10.45 9.17 6.19 8.58 10.42 8.31 -51.77%
EY 36.00 9.57 10.90 16.16 11.65 9.59 12.04 107.40%
DY 2.65 2.99 2.63 3.85 3.94 4.36 6.48 -44.87%
P/NAPS 0.54 0.56 0.63 0.52 0.52 0.50 0.40 22.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 24/08/10 27/05/10 25/02/10 19/11/09 27/08/09 21/05/09 -
Price 4.00 3.83 3.26 2.73 2.65 2.53 2.25 -
P/RPS 0.99 0.98 0.83 0.72 0.65 0.55 0.43 74.27%
P/EPS 2.95 11.95 7.87 6.50 8.95 10.94 9.68 -54.68%
EY 33.93 8.37 12.71 15.39 11.17 9.14 10.33 120.80%
DY 2.50 2.61 3.07 3.66 3.77 4.15 5.56 -41.27%
P/NAPS 0.57 0.64 0.54 0.55 0.54 0.52 0.47 13.71%

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