[KSENG] YoY Cumulative 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- -75.37%
YoY- -29.2%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 244,246 248,932 239,375 214,570 328,538 203,642 162,216 7.05%
PBT 20,838 4,119 19,162 23,116 34,052 12,304 9,289 14.40%
Tax -5,858 -958 -4,274 -7,176 -9,990 -4,166 -3,449 9.22%
NP 14,980 3,161 14,888 15,940 24,062 8,138 5,840 16.98%
-
NP to SH 14,213 2,965 13,843 15,244 21,530 6,968 4,676 20.33%
-
Tax Rate 28.11% 23.26% 22.30% 31.04% 29.34% 33.86% 37.13% -
Total Cost 229,266 245,771 224,487 198,630 304,476 195,504 156,376 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 0.78% 0.16% 0.83% 1.33% 1.98% 0.67% 0.46% -
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 67.88 68.84 99.95 89.66 137.18 85.03 67.65 0.05%
EPS 3.95 0.82 5.78 6.37 8.99 2.91 1.95 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 67.96 69.26 66.60 59.70 91.41 56.66 45.13 7.05%
EPS 3.95 0.82 3.85 4.24 5.99 1.94 1.30 20.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.0858 5.0504 4.6246 3.1827 3.0318 2.8985 2.8355 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 6.01 6.03 3.80 2.15 2.02 3.33 2.96 12.51%
P/EPS 103.29 506.10 65.74 30.30 30.81 97.26 102.56 0.11%
EY 0.97 0.20 1.52 3.30 3.25 1.03 0.98 -0.17%
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 5.63 6.43 3.26 2.51 2.28 3.80 3.02 10.92%
P/EPS 96.71 540.24 56.40 35.32 34.82 111.01 104.62 -1.30%
EY 1.03 0.19 1.77 2.83 2.87 0.90 0.96 1.17%
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