[KSENG] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 5.98%
YoY- 29.22%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,415,660 1,024,524 789,459 832,177 826,951 686,024 534,361 17.61%
PBT 139,660 110,259 108,554 68,523 57,195 32,557 27,184 31.32%
Tax -41,819 -29,109 -14,494 -18,170 -17,253 -8,720 -8,909 29.36%
NP 97,841 81,150 94,060 50,353 39,942 23,837 18,275 32.23%
-
NP to SH 93,070 78,664 86,414 51,615 39,942 23,837 18,275 31.13%
-
Tax Rate 29.94% 26.40% 13.35% 26.52% 30.17% 26.78% 32.77% -
Total Cost 1,317,819 943,374 695,399 781,824 787,009 662,187 516,086 16.89%
-
Net Worth 1,126,006 1,070,740 1,024,728 958,520 924,330 906,994 900,964 3.78%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 29,938 27,541 25,139 23,968 14,377 9,598 16,834 10.06%
Div Payout % 32.17% 35.01% 29.09% 46.44% 36.00% 40.27% 92.12% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 1,126,006 1,070,740 1,024,728 958,520 924,330 906,994 900,964 3.78%
NOSH 239,575 239,539 239,422 239,630 239,463 240,582 240,899 -0.09%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.91% 7.92% 11.91% 6.05% 4.83% 3.47% 3.42% -
ROE 8.27% 7.35% 8.43% 5.38% 4.32% 2.63% 2.03% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 590.90 427.71 329.73 347.28 345.33 285.15 221.82 17.72%
EPS 38.85 32.84 36.09 21.54 16.68 9.91 7.59 31.24%
DPS 12.50 11.50 10.50 10.00 6.00 4.00 7.00 10.13%
NAPS 4.70 4.47 4.28 4.00 3.86 3.77 3.74 3.87%
Adjusted Per Share Value based on latest NOSH - 239,630
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 391.63 283.43 218.40 230.22 228.77 189.78 147.83 17.61%
EPS 25.75 21.76 23.91 14.28 11.05 6.59 5.06 31.11%
DPS 8.28 7.62 6.95 6.63 3.98 2.66 4.66 10.04%
NAPS 3.115 2.9621 2.8348 2.6517 2.5571 2.5091 2.4925 3.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.53 2.97 2.12 1.48 1.20 0.97 0.85 -
P/RPS 0.43 0.69 0.64 0.43 0.35 0.34 0.38 2.07%
P/EPS 6.51 9.04 5.87 6.87 7.19 9.79 11.20 -8.63%
EY 15.35 11.06 17.02 14.55 13.90 10.21 8.92 9.45%
DY 4.94 3.87 4.95 6.76 5.00 4.12 8.24 -8.16%
P/NAPS 0.54 0.66 0.50 0.37 0.31 0.26 0.23 15.27%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 28/11/07 23/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 1.93 3.12 2.25 1.36 1.24 0.97 0.86 -
P/RPS 0.33 0.73 0.68 0.39 0.36 0.34 0.39 -2.74%
P/EPS 4.97 9.50 6.23 6.31 7.43 9.79 11.34 -12.83%
EY 20.13 10.53 16.04 15.84 13.45 10.21 8.82 14.72%
DY 6.48 3.69 4.67 7.35 4.84 4.12 8.14 -3.72%
P/NAPS 0.41 0.70 0.53 0.34 0.32 0.26 0.23 10.10%

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