[KSENG] YoY TTM 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- -0.44%
YoY- -46.59%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,169,691 1,162,868 935,984 1,095,249 1,392,804 902,419 770,666 7.19%
PBT 108,811 358,804 99,819 83,114 149,180 98,218 110,376 -0.23%
Tax -23,513 -22,528 -22,050 -23,831 -40,798 -23,661 -14,349 8.57%
NP 85,298 336,276 77,769 59,283 108,382 74,557 96,027 -1.95%
-
NP to SH 84,580 335,778 76,700 55,359 103,656 71,854 91,339 -1.27%
-
Tax Rate 21.61% 6.28% 22.09% 28.67% 27.35% 24.09% 13.00% -
Total Cost 1,084,393 826,592 858,215 1,035,966 1,284,422 827,862 674,639 8.22%
-
Net Worth 1,815,564 1,812,566 1,435,488 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 36,021 31,197 23,931 25,147 28,738 27,537 25,147 6.16%
Div Payout % 42.59% 9.29% 31.20% 45.43% 27.73% 38.32% 27.53% -
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 1,435,488 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 7.29% 28.92% 8.31% 5.41% 7.78% 8.26% 12.46% -
ROE 4.66% 18.53% 5.34% 4.79% 9.33% 6.80% 8.98% -
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 324.71 322.70 391.22 457.42 581.63 376.84 321.88 0.14%
EPS 23.48 93.18 32.06 23.12 43.29 30.01 38.15 -7.76%
DPS 10.00 8.66 10.00 10.50 12.00 11.50 10.50 -0.80%
NAPS 5.04 5.03 6.00 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 325.45 323.55 260.42 304.73 387.52 251.08 214.42 7.19%
EPS 23.53 93.42 21.34 15.40 28.84 19.99 25.41 -1.27%
DPS 10.02 8.68 6.66 7.00 8.00 7.66 7.00 6.15%
NAPS 5.0515 5.0431 3.994 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 1.20 1.31 0.86 0.53 0.50 0.86 0.66 10.46%
P/EPS 16.61 4.55 10.45 10.42 6.68 10.83 5.58 19.91%
EY 6.02 21.98 9.57 9.59 14.98 9.23 17.91 -16.60%
DY 2.56 2.04 2.99 4.36 4.15 3.54 4.93 -10.33%
P/NAPS 0.77 0.84 0.56 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 1.26 1.20 0.98 0.55 0.44 0.78 0.69 10.54%
P/EPS 17.38 4.14 11.95 10.94 5.94 9.76 5.79 20.08%
EY 5.75 24.14 8.37 9.14 16.84 10.24 17.26 -16.72%
DY 2.45 2.24 2.61 4.15 4.67 3.92 4.75 -10.43%
P/NAPS 0.81 0.77 0.64 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