[KSENG] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.21%
YoY- 18.31%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,229,449 969,554 970,531 1,415,660 1,024,524 789,459 832,177 6.71%
PBT 112,523 342,057 99,188 139,660 110,259 108,554 68,523 8.61%
Tax -26,020 -19,375 -20,643 -41,819 -29,109 -14,494 -18,170 6.16%
NP 86,503 322,682 78,545 97,841 81,150 94,060 50,353 9.43%
-
NP to SH 86,147 324,980 70,866 93,070 78,664 86,414 51,615 8.90%
-
Tax Rate 23.12% 5.66% 20.81% 29.94% 26.40% 13.35% 26.52% -
Total Cost 1,142,946 646,872 891,986 1,317,819 943,374 695,399 781,824 6.53%
-
Net Worth 1,764,921 1,675,946 1,173,138 1,126,006 1,070,740 1,024,728 958,520 10.70%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 36,028 23,931 23,943 29,938 27,541 25,139 23,968 7.02%
Div Payout % 41.82% 7.36% 33.79% 32.17% 35.01% 29.09% 46.44% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,764,921 1,675,946 1,173,138 1,126,006 1,070,740 1,024,728 958,520 10.70%
NOSH 360,188 239,420 239,416 239,575 239,539 239,422 239,630 7.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 7.04% 33.28% 8.09% 6.91% 7.92% 11.91% 6.05% -
ROE 4.88% 19.39% 6.04% 8.27% 7.35% 8.43% 5.38% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 341.34 404.96 405.37 590.90 427.71 329.73 347.28 -0.28%
EPS 23.92 135.74 29.60 38.85 32.84 36.09 21.54 1.76%
DPS 10.00 10.00 10.00 12.50 11.50 10.50 10.00 0.00%
NAPS 4.90 7.00 4.90 4.70 4.47 4.28 4.00 3.43%
Adjusted Per Share Value based on latest NOSH - 239,575
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 340.12 268.22 268.49 391.63 283.43 218.40 230.22 6.71%
EPS 23.83 89.90 19.60 25.75 21.76 23.91 14.28 8.90%
DPS 9.97 6.62 6.62 8.28 7.62 6.95 6.63 7.03%
NAPS 4.8825 4.6364 3.2454 3.115 2.9621 2.8348 2.6517 10.70%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 3.74 3.77 2.54 2.53 2.97 2.12 1.48 -
P/RPS 1.10 0.93 0.63 0.43 0.69 0.64 0.43 16.93%
P/EPS 15.64 2.78 8.58 6.51 9.04 5.87 6.87 14.68%
EY 6.39 36.00 11.65 15.35 11.06 17.02 14.55 -12.80%
DY 2.67 2.65 3.94 4.94 3.87 4.95 6.76 -14.33%
P/NAPS 0.76 0.54 0.52 0.54 0.66 0.50 0.37 12.74%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 19/11/09 24/11/08 28/11/07 23/11/06 30/11/05 -
Price 3.74 4.00 2.65 1.93 3.12 2.25 1.36 -
P/RPS 1.10 0.99 0.65 0.33 0.73 0.68 0.39 18.85%
P/EPS 15.64 2.95 8.95 4.97 9.50 6.23 6.31 16.32%
EY 6.39 33.93 11.17 20.13 10.53 16.04 15.84 -14.03%
DY 2.67 2.50 3.77 6.48 3.69 4.67 7.35 -15.52%
P/NAPS 0.76 0.57 0.54 0.41 0.70 0.53 0.34 14.33%

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