[KSENG] YoY 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- -23.26%
YoY- 144.48%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 242,364 335,542 268,961 235,391 360,109 337,253 215,148 2.00%
PBT 17,434 33,606 279,887 37,649 21,575 31,095 19,054 -1.46%
Tax 1,913 -8,435 -4,943 -7,618 -10,806 -9,785 -4,337 -
NP 19,347 25,171 274,944 30,031 10,769 21,310 14,717 4.66%
-
NP to SH 19,068 24,889 274,520 26,240 10,733 21,319 14,509 4.65%
-
Tax Rate -10.97% 25.10% 1.77% 20.23% 50.09% 31.47% 22.76% -
Total Cost 223,017 310,371 -5,983 205,360 349,340 315,943 200,431 1.79%
-
Net Worth 1,809,477 1,764,921 1,740,589 1,173,138 1,126,006 1,070,740 1,024,728 9.93%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 14,418 14,407 9,576 9,576 10,780 9,581 9,576 7.05%
Div Payout % 75.61% 57.89% 3.49% 36.50% 100.45% 44.94% 66.01% -
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 1,809,477 1,764,921 1,740,589 1,173,138 1,126,006 1,070,740 1,024,728 9.93%
NOSH 360,453 360,188 239,420 239,416 239,575 239,539 239,422 7.05%
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 7.98% 7.50% 102.22% 12.76% 2.99% 6.32% 6.84% -
ROE 1.05% 1.41% 15.77% 2.24% 0.95% 1.99% 1.42% -
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 67.24 93.16 112.34 98.32 150.31 140.79 89.86 -4.71%
EPS 5.29 6.91 114.66 10.96 4.48 8.90 6.06 -2.23%
DPS 4.00 4.00 4.00 4.00 4.50 4.00 4.00 0.00%
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 67.05 92.83 74.41 65.12 99.62 93.30 59.52 2.00%
EPS 5.28 6.89 75.94 7.26 2.97 5.90 4.01 4.68%
DPS 3.99 3.99 2.65 2.65 2.98 2.65 2.65 7.05%
NAPS 5.0058 4.8825 4.8152 3.2454 3.115 2.9621 2.8348 9.93%
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 5.77 4.01 3.36 2.58 1.68 2.11 2.36 16.05%
P/EPS 73.35 54.12 3.29 23.18 56.47 33.37 34.98 13.12%
EY 1.36 1.85 30.41 4.31 1.77 3.00 2.86 -11.64%
DY 1.03 1.07 1.06 1.57 1.78 1.35 1.89 -9.61%
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 5.79 4.01 3.56 2.70 1.28 2.22 2.50 15.00%
P/EPS 73.53 54.12 3.49 24.18 43.08 35.06 37.13 12.04%
EY 1.36 1.85 28.67 4.14 2.32 2.85 2.69 -10.73%
DY 1.03 1.07 1.00 1.51 2.33 1.28 1.78 -8.70%
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