[KSENG] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 28.01%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,076,513 1,229,449 969,554 970,531 1,415,660 1,024,524 789,459 5.29%
PBT 92,639 112,523 342,057 99,188 139,660 110,259 108,554 -2.60%
Tax -13,165 -26,020 -19,375 -20,643 -41,819 -29,109 -14,494 -1.58%
NP 79,474 86,503 322,682 78,545 97,841 81,150 94,060 -2.76%
-
NP to SH 78,759 86,147 324,980 70,866 93,070 78,664 86,414 -1.53%
-
Tax Rate 14.21% 23.12% 5.66% 20.81% 29.94% 26.40% 13.35% -
Total Cost 997,039 1,142,946 646,872 891,986 1,317,819 943,374 695,399 6.18%
-
Net Worth 1,809,477 1,764,921 1,675,946 1,173,138 1,126,006 1,070,740 1,024,728 9.93%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 36,032 36,028 23,931 23,943 29,938 27,541 25,139 6.17%
Div Payout % 45.75% 41.82% 7.36% 33.79% 32.17% 35.01% 29.09% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,809,477 1,764,921 1,675,946 1,173,138 1,126,006 1,070,740 1,024,728 9.93%
NOSH 360,453 360,188 239,420 239,416 239,575 239,539 239,422 7.05%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.38% 7.04% 33.28% 8.09% 6.91% 7.92% 11.91% -
ROE 4.35% 4.88% 19.39% 6.04% 8.27% 7.35% 8.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 298.66 341.34 404.96 405.37 590.90 427.71 329.73 -1.63%
EPS 21.85 23.92 135.74 29.60 38.85 32.84 36.09 -8.01%
DPS 10.00 10.00 10.00 10.00 12.50 11.50 10.50 -0.80%
NAPS 5.02 4.90 7.00 4.90 4.70 4.47 4.28 2.69%
Adjusted Per Share Value based on latest NOSH - 239,416
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 297.81 340.12 268.22 268.49 391.63 283.43 218.40 5.29%
EPS 21.79 23.83 89.90 19.60 25.75 21.76 23.91 -1.53%
DPS 9.97 9.97 6.62 6.62 8.28 7.62 6.95 6.19%
NAPS 5.0058 4.8825 4.6364 3.2454 3.115 2.9621 2.8348 9.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.88 3.74 3.77 2.54 2.53 2.97 2.12 -
P/RPS 1.30 1.10 0.93 0.63 0.43 0.69 0.64 12.52%
P/EPS 17.76 15.64 2.78 8.58 6.51 9.04 5.87 20.24%
EY 5.63 6.39 36.00 11.65 15.35 11.06 17.02 -16.82%
DY 2.58 2.67 2.65 3.94 4.94 3.87 4.95 -10.28%
P/NAPS 0.77 0.76 0.54 0.52 0.54 0.66 0.50 7.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 29/11/10 19/11/09 24/11/08 28/11/07 23/11/06 -
Price 3.89 3.74 4.00 2.65 1.93 3.12 2.25 -
P/RPS 1.30 1.10 0.99 0.65 0.33 0.73 0.68 11.39%
P/EPS 17.80 15.64 2.95 8.95 4.97 9.50 6.23 19.10%
EY 5.62 6.39 33.93 11.17 20.13 10.53 16.04 -16.02%
DY 2.57 2.67 2.50 3.77 6.48 3.69 4.67 -9.46%
P/NAPS 0.77 0.76 0.57 0.54 0.41 0.70 0.53 6.41%

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