[KSENG] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 212.34%
YoY- -13.21%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 236,311 407,786 257,586 216,447 241,930 242,923 178,563 4.77%
PBT 39,656 47,634 38,034 22,823 25,608 9,283 11,678 22.57%
Tax -5,336 -11,859 -8,563 -6,961 -7,292 -3,984 -2,319 14.88%
NP 34,320 35,775 29,471 15,862 18,316 5,299 9,359 24.15%
-
NP to SH 34,192 34,435 29,767 14,605 16,828 5,299 9,359 24.07%
-
Tax Rate 13.46% 24.90% 22.51% 30.50% 28.48% 42.92% 19.86% -
Total Cost 201,991 372,011 228,115 200,585 223,614 237,624 169,204 2.99%
-
Net Worth 1,156,494 1,111,115 1,056,058 1,017,561 944,477 918,333 914,302 3.99%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 14,366 19,157 17,960 15,562 14,382 7,193 9,598 6.94%
Div Payout % 42.02% 55.63% 60.34% 106.56% 85.47% 135.75% 102.56% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,156,494 1,111,115 1,056,058 1,017,561 944,477 918,333 914,302 3.99%
NOSH 239,439 239,464 239,469 239,426 239,715 239,773 239,974 -0.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 14.52% 8.77% 11.44% 7.33% 7.57% 2.18% 5.24% -
ROE 2.96% 3.10% 2.82% 1.44% 1.78% 0.58% 1.02% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 98.69 170.29 107.57 90.40 100.92 101.31 74.41 4.81%
EPS 14.28 14.38 12.43 6.10 7.02 2.21 3.90 24.12%
DPS 6.00 8.00 7.50 6.50 6.00 3.00 4.00 6.98%
NAPS 4.83 4.64 4.41 4.25 3.94 3.83 3.81 4.02%
Adjusted Per Share Value based on latest NOSH - 239,426
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 65.37 112.81 71.26 59.88 66.93 67.20 49.40 4.77%
EPS 9.46 9.53 8.23 4.04 4.66 1.47 2.59 24.07%
DPS 3.97 5.30 4.97 4.31 3.98 1.99 2.66 6.89%
NAPS 3.1994 3.0738 2.9215 2.815 2.6128 2.5405 2.5294 3.99%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.41 2.89 3.25 2.13 1.33 1.24 0.87 -
P/RPS 2.44 1.70 3.02 2.36 1.32 1.22 1.17 13.01%
P/EPS 16.88 20.10 26.15 34.92 18.95 56.11 22.31 -4.53%
EY 5.93 4.98 3.82 2.86 5.28 1.78 4.48 4.77%
DY 2.49 2.77 2.31 3.05 4.51 2.42 4.60 -9.71%
P/NAPS 0.50 0.62 0.74 0.50 0.34 0.32 0.23 13.80%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 12/09/08 29/08/07 28/08/06 30/08/05 30/08/04 28/08/03 -
Price 2.53 2.57 2.93 2.21 1.35 1.20 0.97 -
P/RPS 2.56 1.51 2.72 2.44 1.34 1.18 1.30 11.94%
P/EPS 17.72 17.87 23.57 36.23 19.23 54.30 24.87 -5.48%
EY 5.64 5.60 4.24 2.76 5.20 1.84 4.02 5.80%
DY 2.37 3.11 2.56 2.94 4.44 2.50 4.12 -8.79%
P/NAPS 0.52 0.55 0.66 0.52 0.34 0.31 0.25 12.96%

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