[KSENG] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 124.3%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 288,199 368,783 234,334 236,311 407,786 257,586 216,447 4.88%
PBT 33,745 37,404 19,962 39,656 47,634 38,034 22,823 6.72%
Tax -6,672 -8,898 -5,776 -5,336 -11,859 -8,563 -6,961 -0.70%
NP 27,073 28,506 14,186 34,320 35,775 29,471 15,862 9.31%
-
NP to SH 26,395 27,711 12,728 34,192 34,435 29,767 14,605 10.35%
-
Tax Rate 19.77% 23.79% 28.93% 13.46% 24.90% 22.51% 30.50% -
Total Cost 261,126 340,277 220,148 201,991 372,011 228,115 200,585 4.48%
-
Net Worth 1,815,564 1,812,566 1,650,811 1,156,494 1,111,115 1,056,058 1,017,561 10.12%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 21,613 21,621 14,354 14,366 19,157 17,960 15,562 5.62%
Div Payout % 81.89% 78.02% 112.78% 42.02% 55.63% 60.34% 106.56% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,815,564 1,812,566 1,650,811 1,156,494 1,111,115 1,056,058 1,017,561 10.12%
NOSH 361,477 360,351 239,248 239,439 239,464 239,469 239,426 7.10%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.39% 7.73% 6.05% 14.52% 8.77% 11.44% 7.33% -
ROE 1.45% 1.53% 0.77% 2.96% 3.10% 2.82% 1.44% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.00 102.34 97.95 98.69 170.29 107.57 90.40 -2.01%
EPS 7.33 7.69 5.32 14.28 14.38 12.43 6.10 3.10%
DPS 6.00 6.00 6.00 6.00 8.00 7.50 6.50 -1.32%
NAPS 5.04 5.03 6.90 4.83 4.64 4.41 4.25 2.87%
Adjusted Per Share Value based on latest NOSH - 239,439
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.19 102.61 65.20 65.75 113.46 71.67 60.22 4.88%
EPS 7.34 7.71 3.54 9.51 9.58 8.28 4.06 10.36%
DPS 6.01 6.02 3.99 4.00 5.33 5.00 4.33 5.61%
NAPS 5.0515 5.0431 4.5931 3.2177 3.0915 2.9383 2.8312 10.12%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 3.90 4.24 3.35 2.41 2.89 3.25 2.13 -
P/RPS 4.87 4.14 3.42 2.44 1.70 3.02 2.36 12.82%
P/EPS 53.23 55.14 62.97 16.88 20.10 26.15 34.92 7.27%
EY 1.88 1.81 1.59 5.93 4.98 3.82 2.86 -6.74%
DY 1.54 1.42 1.79 2.49 2.77 2.31 3.05 -10.75%
P/NAPS 0.77 0.84 0.49 0.50 0.62 0.74 0.50 7.45%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 24/08/11 24/08/10 27/08/09 12/09/08 29/08/07 28/08/06 -
Price 4.08 3.86 3.83 2.53 2.57 2.93 2.21 -
P/RPS 5.10 3.77 3.91 2.56 1.51 2.72 2.44 13.06%
P/EPS 55.68 50.20 71.99 17.72 17.87 23.57 36.23 7.41%
EY 1.80 1.99 1.39 5.64 5.60 4.24 2.76 -6.87%
DY 1.47 1.55 1.57 2.37 3.11 2.56 2.94 -10.90%
P/NAPS 0.81 0.77 0.56 0.52 0.55 0.66 0.52 7.65%

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