[KSENG] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -10.16%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,250,275 1,028,419 937,961 1,266,724 1,242,604 861,280 796,149 7.80%
PBT 112,470 341,362 119,513 91,092 139,580 83,007 113,161 -0.10%
Tax -25,739 -19,433 -21,610 -30,354 -37,502 -22,059 -14,680 9.80%
NP 86,731 321,929 97,903 60,738 102,078 60,948 98,481 -2.09%
-
NP to SH 85,896 319,723 99,209 55,602 98,988 56,692 93,562 -1.41%
-
Tax Rate 22.89% 5.69% 18.08% 33.32% 26.87% 26.57% 12.97% -
Total Cost 1,163,544 706,490 840,058 1,205,986 1,140,526 800,332 697,668 8.89%
-
Net Worth 1,827,899 1,815,158 1,436,989 1,143,898 1,089,671 1,041,757 1,019,128 10.21%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 36,028 23,931 23,943 29,938 27,541 25,139 23,968 7.02%
Div Payout % 41.94% 7.49% 24.13% 53.84% 27.82% 44.34% 25.62% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,827,899 1,815,158 1,436,989 1,143,898 1,089,671 1,041,757 1,019,128 10.21%
NOSH 359,822 361,585 239,498 239,309 239,488 239,484 239,794 6.99%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.94% 31.30% 10.44% 4.79% 8.21% 7.08% 12.37% -
ROE 4.70% 17.61% 6.90% 4.86% 9.08% 5.44% 9.18% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 347.47 284.42 391.64 529.33 518.86 359.64 332.01 0.76%
EPS 23.87 88.42 41.42 23.23 41.33 23.67 39.02 -7.85%
DPS 10.00 6.62 10.00 12.50 11.50 10.50 10.00 0.00%
NAPS 5.08 5.02 6.00 4.78 4.55 4.35 4.25 3.01%
Adjusted Per Share Value based on latest NOSH - 239,309
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 345.88 284.50 259.48 350.43 343.76 238.27 220.25 7.80%
EPS 23.76 88.45 27.45 15.38 27.38 15.68 25.88 -1.41%
DPS 9.97 6.62 6.62 8.28 7.62 6.95 6.63 7.02%
NAPS 5.0568 5.0215 3.9753 3.1645 3.0145 2.8819 2.8193 10.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.08 4.15 3.80 1.93 2.77 2.83 2.00 -
P/RPS 1.17 1.46 0.97 0.36 0.53 0.79 0.60 11.76%
P/EPS 17.09 4.69 9.17 8.31 6.70 11.95 5.13 22.18%
EY 5.85 21.31 10.90 12.04 14.92 8.36 19.51 -18.17%
DY 2.45 1.59 2.63 6.48 4.15 3.71 5.00 -11.19%
P/NAPS 0.80 0.83 0.63 0.40 0.61 0.65 0.47 9.26%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 24/05/11 27/05/10 21/05/09 29/05/08 29/05/07 15/06/06 -
Price 3.82 4.43 3.26 2.25 3.13 3.23 2.04 -
P/RPS 1.10 1.56 0.83 0.43 0.60 0.90 0.61 10.31%
P/EPS 16.00 5.01 7.87 9.68 7.57 13.64 5.23 20.46%
EY 6.25 19.96 12.71 10.33 13.21 7.33 19.13 -16.99%
DY 2.62 1.49 3.07 5.56 3.67 3.25 4.90 -9.89%
P/NAPS 0.75 0.88 0.54 0.47 0.69 0.74 0.48 7.71%

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