[KSENG] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 31.01%
YoY- 59.98%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 1,392,804 902,419 770,666 850,465 784,134 656,921 506,651 18.33%
PBT 149,180 98,218 110,376 69,640 43,985 31,913 24,979 34.65%
Tax -40,798 -23,661 -14,349 -19,448 -13,541 -8,138 -9,199 28.14%
NP 108,382 74,557 96,027 50,192 30,444 23,775 15,780 37.83%
-
NP to SH 103,656 71,854 91,339 48,704 30,444 23,775 15,780 36.81%
-
Tax Rate 27.35% 24.09% 13.00% 27.93% 30.79% 25.50% 36.83% -
Total Cost 1,284,422 827,862 674,639 800,273 753,690 633,146 490,871 17.37%
-
Net Worth 1,111,115 1,056,058 1,017,561 944,477 918,333 914,302 908,132 3.41%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 28,738 27,537 25,147 21,566 7,193 9,598 16,834 9.31%
Div Payout % 27.73% 38.32% 27.53% 44.28% 23.63% 40.37% 106.68% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,111,115 1,056,058 1,017,561 944,477 918,333 914,302 908,132 3.41%
NOSH 239,464 239,469 239,426 239,715 239,773 239,974 241,640 -0.15%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.78% 8.26% 12.46% 5.90% 3.88% 3.62% 3.11% -
ROE 9.33% 6.80% 8.98% 5.16% 3.32% 2.60% 1.74% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 581.63 376.84 321.88 354.78 327.03 273.75 209.67 18.51%
EPS 43.29 30.01 38.15 20.32 12.70 9.91 6.53 37.02%
DPS 12.00 11.50 10.50 9.00 3.00 4.00 7.00 9.39%
NAPS 4.64 4.41 4.25 3.94 3.83 3.81 3.7582 3.57%
Adjusted Per Share Value based on latest NOSH - 239,715
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 387.52 251.08 214.42 236.63 218.17 182.78 140.97 18.33%
EPS 28.84 19.99 25.41 13.55 8.47 6.61 4.39 36.81%
DPS 8.00 7.66 7.00 6.00 2.00 2.67 4.68 9.33%
NAPS 3.0915 2.9383 2.8312 2.6278 2.5551 2.5439 2.5267 3.41%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.89 3.25 2.13 1.33 1.24 0.87 0.89 -
P/RPS 0.50 0.86 0.66 0.37 0.38 0.32 0.42 2.94%
P/EPS 6.68 10.83 5.58 6.55 9.77 8.78 13.63 -11.19%
EY 14.98 9.23 17.91 15.28 10.24 11.39 7.34 12.61%
DY 4.15 3.54 4.93 6.77 2.42 4.60 7.87 -10.10%
P/NAPS 0.62 0.74 0.50 0.34 0.32 0.23 0.24 17.12%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 12/09/08 29/08/07 28/08/06 30/08/05 30/08/04 28/08/03 28/08/02 -
Price 2.57 2.93 2.21 1.35 1.20 0.97 0.92 -
P/RPS 0.44 0.78 0.69 0.38 0.37 0.35 0.44 0.00%
P/EPS 5.94 9.76 5.79 6.64 9.45 9.79 14.09 -13.39%
EY 16.84 10.24 17.26 15.05 10.58 10.21 7.10 15.46%
DY 4.67 3.92 4.75 6.67 2.50 4.12 7.61 -7.80%
P/NAPS 0.55 0.66 0.52 0.34 0.31 0.25 0.24 14.80%

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