[KSENG] YoY Cumulative 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- 53.08%
YoY- 13.46%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 774,809 953,257 742,670 686,272 1,096,433 798,481 593,811 4.52%
PBT 72,017 75,129 319,011 100,421 103,261 81,433 51,166 5.85%
Tax -10,617 -18,291 -14,993 -20,130 -32,655 -22,514 -14,747 -5.32%
NP 61,400 56,838 304,018 80,291 70,606 58,919 36,419 9.08%
-
NP to SH 59,676 55,565 301,091 75,676 66,698 58,054 33,790 9.93%
-
Tax Rate 14.74% 24.35% 4.70% 20.05% 31.62% 27.65% 28.82% -
Total Cost 713,409 896,419 438,652 605,981 1,025,827 739,562 557,392 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 36,014 36,011 23,941 23,948 29,936 27,542 25,144 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 3.30% 3.15% 17.30% 6.45% 5.93% 5.42% 3.30% -
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 215.14 264.71 310.20 286.57 457.82 333.40 247.96 -2.33%
EPS 16.57 15.43 125.76 31.60 27.85 24.24 14.11 2.71%
DPS 10.00 10.00 10.00 10.00 12.50 11.50 10.50 -0.80%
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 215.58 265.23 206.63 190.94 305.06 222.16 165.22 4.52%
EPS 16.60 15.46 83.77 21.06 18.56 16.15 9.40 9.93%
DPS 10.02 10.02 6.66 6.66 8.33 7.66 7.00 6.15%
NAPS 5.0302 4.9095 4.8428 3.2649 3.1318 2.9786 2.8518 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 1.80 1.41 1.22 0.89 0.55 0.89 0.85 13.30%
P/EPS 23.42 24.24 3.00 8.04 9.08 12.25 15.02 7.67%
EY 4.27 4.13 33.36 12.44 11.01 8.16 6.66 -7.13%
DY 2.58 2.67 2.65 3.94 4.94 3.87 4.95 -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 1.81 1.41 1.29 0.92 0.42 0.94 0.91 12.13%
P/EPS 23.48 24.24 3.18 8.39 6.93 12.87 15.95 6.65%
EY 4.26 4.13 31.44 11.92 14.43 7.77 6.27 -6.23%
DY 2.57 2.67 2.50 3.77 6.48 3.69 4.67 -9.46%
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