[KSENG] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 163.6%
YoY- 90.52%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 947,418 901,762 1,472,648 922,456 757,326 823,968 893,482 0.98%
PBT 78,248 125,544 163,372 100,676 64,224 77,128 41,300 11.23%
Tax -20,100 -25,024 -43,698 -25,458 -20,820 -22,042 -15,406 4.53%
NP 58,148 100,520 119,674 75,218 43,404 55,086 25,894 14.42%
-
NP to SH 53,142 98,872 111,930 73,470 38,562 50,148 25,894 12.72%
-
Tax Rate 25.69% 19.93% 26.75% 25.29% 32.42% 28.58% 37.30% -
Total Cost 889,270 801,242 1,352,974 847,238 713,922 768,882 867,588 0.41%
-
Net Worth 1,651,710 1,156,299 1,111,157 1,056,071 1,017,940 943,567 918,277 10.27%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 28,725 28,727 38,315 35,920 31,137 28,738 14,385 12.21%
Div Payout % 54.05% 29.06% 34.23% 48.89% 80.75% 57.31% 55.56% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,651,710 1,156,299 1,111,157 1,056,071 1,017,940 943,567 918,277 10.27%
NOSH 239,378 239,399 239,473 239,471 239,515 239,484 239,759 -0.02%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.14% 11.15% 8.13% 8.15% 5.73% 6.69% 2.90% -
ROE 3.22% 8.55% 10.07% 6.96% 3.79% 5.31% 2.82% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 395.78 376.68 614.95 385.20 316.19 344.06 372.66 1.00%
EPS 22.20 41.30 46.74 30.68 16.10 20.94 10.80 12.75%
DPS 12.00 12.00 16.00 15.00 13.00 12.00 6.00 12.24%
NAPS 6.90 4.83 4.64 4.41 4.25 3.94 3.83 10.30%
Adjusted Per Share Value based on latest NOSH - 239,469
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 262.10 249.47 407.40 255.19 209.51 227.94 247.18 0.98%
EPS 14.70 27.35 30.96 20.32 10.67 13.87 7.16 12.73%
DPS 7.95 7.95 10.60 9.94 8.61 7.95 3.98 12.21%
NAPS 4.5693 3.1988 3.0739 2.9215 2.8161 2.6103 2.5403 10.27%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.35 2.41 2.89 3.25 2.13 1.33 1.24 -
P/RPS 0.85 0.64 0.47 0.84 0.67 0.39 0.33 17.07%
P/EPS 15.09 5.84 6.18 10.59 13.23 6.35 11.48 4.66%
EY 6.63 17.14 16.17 9.44 7.56 15.74 8.71 -4.44%
DY 3.58 4.98 5.54 4.62 6.10 9.02 4.84 -4.89%
P/NAPS 0.49 0.50 0.62 0.74 0.50 0.34 0.32 7.35%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 27/08/09 12/09/08 29/08/07 28/08/06 30/08/05 30/08/04 -
Price 3.83 2.53 2.57 2.93 2.21 1.35 1.20 -
P/RPS 0.97 0.67 0.42 0.76 0.70 0.39 0.32 20.29%
P/EPS 17.25 6.13 5.50 9.55 13.73 6.45 11.11 7.60%
EY 5.80 16.32 18.19 10.47 7.29 15.51 9.00 -7.05%
DY 3.13 4.74 6.23 5.12 5.88 8.89 5.00 -7.50%
P/NAPS 0.56 0.52 0.55 0.66 0.52 0.34 0.31 10.35%

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