[KSENG] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1.47%
YoY- -29.2%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 976,984 995,728 957,500 858,280 1,314,152 814,568 648,864 7.05%
PBT 83,352 16,476 76,648 92,464 136,208 49,216 37,156 14.40%
Tax -23,432 -3,832 -17,096 -28,704 -39,960 -16,664 -13,796 9.22%
NP 59,920 12,644 59,552 63,760 96,248 32,552 23,360 16.98%
-
NP to SH 56,852 11,860 55,372 60,976 86,120 27,872 18,704 20.33%
-
Tax Rate 28.11% 23.26% 22.30% 31.04% 29.34% 33.86% 37.13% -
Total Cost 917,064 983,084 897,948 794,520 1,217,904 782,016 625,504 6.57%
-
Net Worth 1,827,899 1,815,158 1,662,117 1,143,898 1,089,671 1,041,757 1,019,128 10.21%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,827,899 1,815,158 1,662,117 1,143,898 1,089,671 1,041,757 1,019,128 10.21%
NOSH 359,822 361,585 239,498 239,309 239,488 239,484 239,794 6.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.13% 1.27% 6.22% 7.43% 7.32% 4.00% 3.60% -
ROE 3.11% 0.65% 3.33% 5.33% 7.90% 2.68% 1.84% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 271.52 275.38 399.79 358.65 548.73 340.13 270.59 0.05%
EPS 15.80 3.28 23.12 25.48 35.96 11.64 7.80 12.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.08 5.02 6.94 4.78 4.55 4.35 4.25 3.01%
Adjusted Per Share Value based on latest NOSH - 239,309
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 270.28 275.46 264.89 237.44 363.55 225.34 179.50 7.05%
EPS 15.73 3.28 15.32 16.87 23.82 7.71 5.17 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0568 5.0215 4.5981 3.1645 3.0145 2.8819 2.8193 10.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.08 4.15 3.80 1.93 2.77 2.83 2.00 -
P/RPS 1.50 1.51 0.95 0.54 0.50 0.83 0.74 12.48%
P/EPS 25.82 126.52 16.44 7.57 7.70 24.32 25.64 0.11%
EY 3.87 0.79 6.08 13.20 12.98 4.11 3.90 -0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 0.55 0.40 0.61 0.65 0.47 9.26%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 24/05/11 27/05/10 21/05/09 29/05/08 29/05/07 15/06/06 -
Price 3.82 4.43 3.26 2.25 3.13 3.23 2.04 -
P/RPS 1.41 1.61 0.82 0.63 0.57 0.95 0.75 11.08%
P/EPS 24.18 135.06 14.10 8.83 8.70 27.75 26.15 -1.29%
EY 4.14 0.74 7.09 11.32 11.49 3.60 3.82 1.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.47 0.47 0.69 0.74 0.48 7.71%

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