[KSENG] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 106.17%
YoY- -23.1%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 901,762 1,472,648 922,456 757,326 823,968 893,482 679,424 4.82%
PBT 125,544 163,372 100,676 64,224 77,128 41,300 32,504 25.23%
Tax -25,024 -43,698 -25,458 -20,820 -22,042 -15,406 -8,322 20.12%
NP 100,520 119,674 75,218 43,404 55,086 25,894 24,182 26.77%
-
NP to SH 98,872 111,930 73,470 38,562 50,148 25,894 24,182 26.42%
-
Tax Rate 19.93% 26.75% 25.29% 32.42% 28.58% 37.30% 25.60% -
Total Cost 801,242 1,352,974 847,238 713,922 768,882 867,588 655,242 3.40%
-
Net Worth 1,156,299 1,111,157 1,056,071 1,017,940 943,567 918,277 915,839 3.95%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 28,727 38,315 35,920 31,137 28,738 14,385 19,230 6.91%
Div Payout % 29.06% 34.23% 48.89% 80.75% 57.31% 55.56% 79.52% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,156,299 1,111,157 1,056,071 1,017,940 943,567 918,277 915,839 3.95%
NOSH 239,399 239,473 239,471 239,515 239,484 239,759 240,377 -0.06%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 11.15% 8.13% 8.15% 5.73% 6.69% 2.90% 3.56% -
ROE 8.55% 10.07% 6.96% 3.79% 5.31% 2.82% 2.64% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 376.68 614.95 385.20 316.19 344.06 372.66 282.65 4.89%
EPS 41.30 46.74 30.68 16.10 20.94 10.80 10.06 26.51%
DPS 12.00 16.00 15.00 13.00 12.00 6.00 8.00 6.98%
NAPS 4.83 4.64 4.41 4.25 3.94 3.83 3.81 4.02%
Adjusted Per Share Value based on latest NOSH - 239,426
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 249.47 407.40 255.19 209.51 227.94 247.18 187.96 4.82%
EPS 27.35 30.96 20.32 10.67 13.87 7.16 6.69 26.42%
DPS 7.95 10.60 9.94 8.61 7.95 3.98 5.32 6.91%
NAPS 3.1988 3.0739 2.9215 2.8161 2.6103 2.5403 2.5336 3.95%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.41 2.89 3.25 2.13 1.33 1.24 0.87 -
P/RPS 0.64 0.47 0.84 0.67 0.39 0.33 0.31 12.82%
P/EPS 5.84 6.18 10.59 13.23 6.35 11.48 8.65 -6.33%
EY 17.14 16.17 9.44 7.56 15.74 8.71 11.56 6.77%
DY 4.98 5.54 4.62 6.10 9.02 4.84 9.20 -9.71%
P/NAPS 0.50 0.62 0.74 0.50 0.34 0.32 0.23 13.80%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 12/09/08 29/08/07 28/08/06 30/08/05 30/08/04 28/08/03 -
Price 2.53 2.57 2.93 2.21 1.35 1.20 0.97 -
P/RPS 0.67 0.42 0.76 0.70 0.39 0.32 0.34 11.95%
P/EPS 6.13 5.50 9.55 13.73 6.45 11.11 9.64 -7.26%
EY 16.32 18.19 10.47 7.29 15.51 9.00 10.37 7.84%
DY 4.74 6.23 5.12 5.88 8.89 5.00 8.25 -8.81%
P/NAPS 0.52 0.55 0.66 0.52 0.34 0.31 0.25 12.96%

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