[KSENG] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 2.05%
YoY- 13.46%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,033,078 1,271,009 990,226 915,029 1,461,910 1,064,641 791,748 4.52%
PBT 96,022 100,172 425,348 133,894 137,681 108,577 68,221 5.85%
Tax -14,156 -24,388 -19,990 -26,840 -43,540 -30,018 -19,662 -5.32%
NP 81,866 75,784 405,357 107,054 94,141 78,558 48,558 9.08%
-
NP to SH 79,568 74,086 401,454 100,901 88,930 77,405 45,053 9.93%
-
Tax Rate 14.74% 24.35% 4.70% 20.05% 31.62% 27.65% 28.82% -
Total Cost 951,212 1,195,225 584,869 807,974 1,367,769 986,082 743,189 4.19%
-
Net Worth 1,807,927 1,764,539 1,740,562 1,173,456 1,125,603 1,070,550 1,024,955 9.91%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 48,019 48,014 31,922 31,930 39,915 36,722 33,526 6.16%
Div Payout % 60.35% 64.81% 7.95% 31.65% 44.88% 47.44% 74.42% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,807,927 1,764,539 1,740,562 1,173,456 1,125,603 1,070,550 1,024,955 9.91%
NOSH 360,144 360,110 239,417 239,481 239,490 239,496 239,475 7.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.92% 5.96% 40.94% 11.70% 6.44% 7.38% 6.13% -
ROE 4.40% 4.20% 23.06% 8.60% 7.90% 7.23% 4.40% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 286.85 352.95 413.60 382.09 610.43 444.53 330.62 -2.33%
EPS 22.09 20.57 167.68 42.13 37.13 32.32 18.81 2.71%
DPS 13.33 13.33 13.33 13.33 16.67 15.33 14.00 -0.81%
NAPS 5.02 4.90 7.27 4.90 4.70 4.47 4.28 2.69%
Adjusted Per Share Value based on latest NOSH - 239,416
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 285.79 351.62 273.94 253.14 404.43 294.53 219.03 4.52%
EPS 22.01 20.50 111.06 27.91 24.60 21.41 12.46 9.93%
DPS 13.28 13.28 8.83 8.83 11.04 10.16 9.27 6.16%
NAPS 5.0015 4.8815 4.8151 3.2463 3.1139 2.9616 2.8355 9.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.88 3.74 3.77 2.54 2.53 2.97 2.12 -
P/RPS 1.35 1.06 0.91 0.66 0.41 0.67 0.64 13.23%
P/EPS 17.56 18.18 2.25 6.03 6.81 9.19 11.27 7.66%
EY 5.69 5.50 44.48 16.59 14.68 10.88 8.87 -7.12%
DY 3.44 3.57 3.54 5.25 6.59 5.16 6.60 -10.28%
P/NAPS 0.77 0.76 0.52 0.52 0.54 0.66 0.50 7.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 29/11/10 19/11/09 24/11/08 28/11/07 23/11/06 -
Price 3.89 3.74 4.00 2.65 1.93 3.12 2.25 -
P/RPS 1.36 1.06 0.97 0.69 0.32 0.70 0.68 12.23%
P/EPS 17.61 18.18 2.39 6.29 5.20 9.65 11.96 6.65%
EY 5.68 5.50 41.92 15.90 19.24 10.36 8.36 -6.23%
DY 3.43 3.57 3.33 5.03 8.64 4.91 6.22 -9.43%
P/NAPS 0.77 0.76 0.55 0.54 0.41 0.70 0.53 6.41%

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