[KSENG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 62.15%
YoY- -11.67%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,064,890 1,235,430 947,418 901,762 1,472,648 922,456 757,326 5.83%
PBT 109,166 83,046 78,248 125,544 163,372 100,676 64,224 9.23%
Tax -25,060 -19,712 -20,100 -25,024 -43,698 -25,458 -20,820 3.13%
NP 84,106 63,334 58,148 100,520 119,674 75,218 43,404 11.64%
-
NP to SH 81,216 61,352 53,142 98,872 111,930 73,470 38,562 13.20%
-
Tax Rate 22.96% 23.74% 25.69% 19.93% 26.75% 25.29% 32.42% -
Total Cost 980,784 1,172,096 889,270 801,242 1,352,974 847,238 713,922 5.43%
-
Net Worth 1,815,564 1,811,036 1,651,710 1,156,299 1,111,157 1,056,071 1,017,940 10.11%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 43,227 43,205 28,725 28,727 38,315 35,920 31,137 5.61%
Div Payout % 53.23% 70.42% 54.05% 29.06% 34.23% 48.89% 80.75% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,815,564 1,811,036 1,651,710 1,156,299 1,111,157 1,056,071 1,017,940 10.11%
NOSH 361,477 360,046 239,378 239,399 239,473 239,471 239,515 7.09%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.90% 5.13% 6.14% 11.15% 8.13% 8.15% 5.73% -
ROE 4.47% 3.39% 3.22% 8.55% 10.07% 6.96% 3.79% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 295.61 343.13 395.78 376.68 614.95 385.20 316.19 -1.11%
EPS 22.54 17.04 22.20 41.30 46.74 30.68 16.10 5.76%
DPS 12.00 12.00 12.00 12.00 16.00 15.00 13.00 -1.32%
NAPS 5.04 5.03 6.90 4.83 4.64 4.41 4.25 2.87%
Adjusted Per Share Value based on latest NOSH - 239,439
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 294.59 341.77 262.10 249.47 407.40 255.19 209.51 5.83%
EPS 22.47 16.97 14.70 27.35 30.96 20.32 10.67 13.20%
DPS 11.96 11.95 7.95 7.95 10.60 9.94 8.61 5.62%
NAPS 5.0226 5.0101 4.5693 3.1988 3.0739 2.9215 2.8161 10.11%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.90 4.24 3.35 2.41 2.89 3.25 2.13 -
P/RPS 1.32 1.24 0.85 0.64 0.47 0.84 0.67 11.95%
P/EPS 17.30 24.88 15.09 5.84 6.18 10.59 13.23 4.56%
EY 5.78 4.02 6.63 17.14 16.17 9.44 7.56 -4.37%
DY 3.08 2.83 3.58 4.98 5.54 4.62 6.10 -10.75%
P/NAPS 0.77 0.84 0.49 0.50 0.62 0.74 0.50 7.45%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 27/08/09 12/09/08 29/08/07 28/08/06 -
Price 4.08 3.86 3.83 2.53 2.57 2.93 2.21 -
P/RPS 1.38 1.12 0.97 0.67 0.42 0.76 0.70 11.96%
P/EPS 18.10 22.65 17.25 6.13 5.50 9.55 13.73 4.70%
EY 5.53 4.41 5.80 16.32 18.19 10.47 7.29 -4.49%
DY 2.94 3.11 3.13 4.74 6.23 5.12 5.88 -10.90%
P/NAPS 0.81 0.77 0.56 0.52 0.55 0.66 0.52 7.65%

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