[KSENG] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 52.04%
YoY- 93.67%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 648,864 803,987 811,118 823,968 680,216 885,222 881,845 -18.51%
PBT 37,156 116,828 79,253 77,128 51,824 51,726 56,857 -24.71%
Tax -13,796 -14,960 -20,284 -22,042 -18,840 -15,149 -17,564 -14.88%
NP 23,360 101,868 58,969 55,086 32,984 36,577 39,293 -29.31%
-
NP to SH 18,704 97,132 59,344 50,148 32,984 36,577 39,293 -39.06%
-
Tax Rate 37.13% 12.81% 25.59% 28.58% 36.35% 29.29% 30.89% -
Total Cost 625,504 702,119 752,149 768,882 647,232 848,645 842,552 -18.02%
-
Net Worth 1,019,128 1,018,091 958,191 943,567 942,057 1,040,621 925,583 6.63%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 23,955 31,939 28,738 - 14,386 19,183 -
Div Payout % - 24.66% 53.82% 57.31% - 39.33% 48.82% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,019,128 1,018,091 958,191 943,567 942,057 1,040,621 925,583 6.63%
NOSH 239,794 239,551 239,547 239,484 239,709 239,774 239,788 0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.60% 12.67% 7.27% 6.69% 4.85% 4.13% 4.46% -
ROE 1.84% 9.54% 6.19% 5.31% 3.50% 3.51% 4.25% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 270.59 335.62 338.60 344.06 283.77 369.19 367.76 -18.51%
EPS 7.80 40.55 24.77 20.94 13.76 15.26 16.39 -39.07%
DPS 0.00 10.00 13.33 12.00 0.00 6.00 8.00 -
NAPS 4.25 4.25 4.00 3.94 3.93 4.34 3.86 6.63%
Adjusted Per Share Value based on latest NOSH - 239,715
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 179.50 222.42 224.39 227.94 188.18 244.89 243.96 -18.51%
EPS 5.17 26.87 16.42 13.87 9.12 10.12 10.87 -39.09%
DPS 0.00 6.63 8.84 7.95 0.00 3.98 5.31 -
NAPS 2.8193 2.8165 2.6508 2.6103 2.6061 2.8788 2.5606 6.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.00 1.43 1.48 1.33 1.21 1.23 1.20 -
P/RPS 0.74 0.43 0.44 0.39 0.43 0.33 0.33 71.40%
P/EPS 25.64 3.53 5.97 6.35 8.79 8.06 7.32 130.81%
EY 3.90 28.35 16.74 15.74 11.37 12.40 13.66 -56.67%
DY 0.00 6.99 9.01 9.02 0.00 4.88 6.67 -
P/NAPS 0.47 0.34 0.37 0.34 0.31 0.28 0.31 32.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/06/06 28/02/06 30/11/05 30/08/05 30/05/05 25/02/05 30/11/04 -
Price 2.04 1.89 1.36 1.35 1.31 1.26 1.24 -
P/RPS 0.75 0.56 0.40 0.39 0.46 0.34 0.34 69.53%
P/EPS 26.15 4.66 5.49 6.45 9.52 8.26 7.57 128.68%
EY 3.82 21.45 18.22 15.51 10.50 12.11 13.22 -56.32%
DY 0.00 5.29 9.80 8.89 0.00 4.76 6.45 -
P/NAPS 0.48 0.44 0.34 0.34 0.33 0.29 0.32 31.06%

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