[KSENG] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.34%
YoY- 51.03%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,461,910 1,064,641 791,748 811,118 881,845 682,050 533,214 18.28%
PBT 137,681 108,577 68,221 79,253 56,857 33,380 36,105 24.96%
Tax -43,540 -30,018 -19,662 -20,284 -17,564 -7,892 -10,570 26.58%
NP 94,141 78,558 48,558 58,969 39,293 25,488 25,534 24.26%
-
NP to SH 88,930 77,405 45,053 59,344 39,293 25,488 25,534 23.09%
-
Tax Rate 31.62% 27.65% 28.82% 25.59% 30.89% 23.64% 29.28% -
Total Cost 1,367,769 986,082 743,189 752,149 842,552 656,562 507,680 17.94%
-
Net Worth 1,125,603 1,070,550 1,024,955 958,191 925,583 905,368 902,074 3.75%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 39,915 36,722 33,526 31,939 19,183 25,616 9,647 26.67%
Div Payout % 44.88% 47.44% 74.42% 53.82% 48.82% 100.50% 37.78% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,125,603 1,070,550 1,024,955 958,191 925,583 905,368 902,074 3.75%
NOSH 239,490 239,496 239,475 239,547 239,788 240,150 241,196 -0.11%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.44% 7.38% 6.13% 7.27% 4.46% 3.74% 4.79% -
ROE 7.90% 7.23% 4.40% 6.19% 4.25% 2.82% 2.83% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 610.43 444.53 330.62 338.60 367.76 284.01 221.07 18.42%
EPS 37.13 32.32 18.81 24.77 16.39 10.61 10.59 23.23%
DPS 16.67 15.33 14.00 13.33 8.00 10.67 4.00 26.82%
NAPS 4.70 4.47 4.28 4.00 3.86 3.77 3.74 3.87%
Adjusted Per Share Value based on latest NOSH - 239,630
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 406.75 296.22 220.29 225.68 245.36 189.77 148.36 18.28%
EPS 24.74 21.54 12.54 16.51 10.93 7.09 7.10 23.10%
DPS 11.11 10.22 9.33 8.89 5.34 7.13 2.68 26.71%
NAPS 3.1318 2.9786 2.8518 2.666 2.5753 2.519 2.5099 3.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.53 2.97 2.12 1.48 1.20 0.97 0.85 -
P/RPS 0.41 0.67 0.64 0.44 0.33 0.34 0.38 1.27%
P/EPS 6.81 9.19 11.27 5.97 7.32 9.14 8.03 -2.70%
EY 14.68 10.88 8.87 16.74 13.66 10.94 12.45 2.78%
DY 6.59 5.16 6.60 9.01 6.67 11.00 4.71 5.75%
P/NAPS 0.54 0.66 0.50 0.37 0.31 0.26 0.23 15.27%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 28/11/07 23/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 1.93 3.12 2.25 1.36 1.24 0.97 0.86 -
P/RPS 0.32 0.70 0.68 0.40 0.34 0.34 0.39 -3.24%
P/EPS 5.20 9.65 11.96 5.49 7.57 9.14 8.12 -7.15%
EY 19.24 10.36 8.36 18.22 13.22 10.94 12.31 7.71%
DY 8.64 4.91 6.22 9.80 6.45 11.00 4.65 10.86%
P/NAPS 0.41 0.70 0.53 0.34 0.32 0.26 0.23 10.10%

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