[KSENG] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -22.69%
YoY- 38.55%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 981,191 1,169,691 1,162,868 935,984 1,095,249 1,392,804 902,419 1.40%
PBT 132,225 108,811 358,804 99,819 83,114 149,180 98,218 5.07%
Tax -22,374 -23,513 -22,528 -22,050 -23,831 -40,798 -23,661 -0.92%
NP 109,851 85,298 336,276 77,769 59,283 108,382 74,557 6.66%
-
NP to SH 110,602 84,580 335,778 76,700 55,359 103,656 71,854 7.44%
-
Tax Rate 16.92% 21.61% 6.28% 22.09% 28.67% 27.35% 24.09% -
Total Cost 871,340 1,084,393 826,592 858,215 1,035,966 1,284,422 827,862 0.85%
-
Net Worth 1,891,736 1,815,564 1,812,566 1,435,488 1,156,494 1,111,115 1,056,058 10.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 36,037 36,021 31,197 23,931 25,147 28,738 27,537 4.58%
Div Payout % 32.58% 42.59% 9.29% 31.20% 45.43% 27.73% 38.32% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,891,736 1,815,564 1,812,566 1,435,488 1,156,494 1,111,115 1,056,058 10.19%
NOSH 360,330 361,477 360,351 239,248 239,439 239,464 239,469 7.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 11.20% 7.29% 28.92% 8.31% 5.41% 7.78% 8.26% -
ROE 5.85% 4.66% 18.53% 5.34% 4.79% 9.33% 6.80% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 272.30 324.71 322.70 391.22 457.42 581.63 376.84 -5.26%
EPS 30.69 23.48 93.18 32.06 23.12 43.29 30.01 0.37%
DPS 10.00 10.00 8.66 10.00 10.50 12.00 11.50 -2.30%
NAPS 5.25 5.04 5.03 6.00 4.83 4.64 4.41 2.94%
Adjusted Per Share Value based on latest NOSH - 239,248
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 273.00 325.45 323.55 260.42 304.73 387.52 251.08 1.40%
EPS 30.77 23.53 93.42 21.34 15.40 28.84 19.99 7.44%
DPS 10.03 10.02 8.68 6.66 7.00 8.00 7.66 4.59%
NAPS 5.2634 5.0515 5.0431 3.994 3.2177 3.0915 2.9383 10.19%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.01 3.90 4.24 3.35 2.41 2.89 3.25 -
P/RPS 1.84 1.20 1.31 0.86 0.53 0.50 0.86 13.50%
P/EPS 16.32 16.61 4.55 10.45 10.42 6.68 10.83 7.06%
EY 6.13 6.02 21.98 9.57 9.59 14.98 9.23 -6.58%
DY 2.00 2.56 2.04 2.99 4.36 4.15 3.54 -9.06%
P/NAPS 0.95 0.77 0.84 0.56 0.50 0.62 0.74 4.24%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 27/08/12 24/08/11 24/08/10 27/08/09 12/09/08 29/08/07 -
Price 5.47 4.08 3.86 3.83 2.53 2.57 2.93 -
P/RPS 2.01 1.26 1.20 0.98 0.55 0.44 0.78 17.07%
P/EPS 17.82 17.38 4.14 11.95 10.94 5.94 9.76 10.54%
EY 5.61 5.75 24.14 8.37 9.14 16.84 10.24 -9.53%
DY 1.83 2.45 2.24 2.61 4.15 4.67 3.92 -11.91%
P/NAPS 1.04 0.81 0.77 0.64 0.52 0.55 0.66 7.86%

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