[KSENG] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 4.74%
YoY- 99.18%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 679,424 644,596 574,397 533,214 508,142 518,300 474,222 27.17%
PBT 32,504 18,296 34,601 36,105 37,880 28,476 15,938 61.02%
Tax -8,322 -7,368 -10,729 -10,570 -13,502 -10,360 -7,641 5.87%
NP 24,182 10,928 23,872 25,534 24,378 18,116 8,297 104.43%
-
NP to SH 24,182 10,928 23,872 25,534 24,378 18,116 8,297 104.43%
-
Tax Rate 25.60% 40.27% 31.01% 29.28% 35.64% 36.38% 47.94% -
Total Cost 655,242 633,668 550,525 507,680 483,764 500,184 465,925 25.60%
-
Net Worth 915,839 908,270 906,118 902,074 907,102 903,077 899,476 1.21%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 19,230 - 16,869 9,647 14,481 - 72 4089.95%
Div Payout % 79.52% - 70.67% 37.78% 59.41% - 0.87% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 915,839 908,270 906,118 902,074 907,102 903,077 899,476 1.21%
NOSH 240,377 239,649 240,989 241,196 241,366 240,904 241,191 -0.22%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.56% 1.70% 4.16% 4.79% 4.80% 3.50% 1.75% -
ROE 2.64% 1.20% 2.63% 2.83% 2.69% 2.01% 0.92% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 282.65 268.97 238.35 221.07 210.53 215.15 196.62 27.45%
EPS 10.06 4.56 9.91 10.59 10.10 7.52 3.44 104.90%
DPS 8.00 0.00 7.00 4.00 6.00 0.00 0.03 4085.58%
NAPS 3.81 3.79 3.76 3.74 3.7582 3.7487 3.7293 1.44%
Adjusted Per Share Value based on latest NOSH - 240,899
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 189.04 179.35 159.82 148.36 141.38 144.21 131.94 27.17%
EPS 6.73 3.04 6.64 7.10 6.78 5.04 2.31 104.38%
DPS 5.35 0.00 4.69 2.68 4.03 0.00 0.02 4094.31%
NAPS 2.5482 2.5271 2.5211 2.5099 2.5239 2.5127 2.5026 1.21%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.87 0.80 0.83 0.85 0.89 0.86 0.85 -
P/RPS 0.31 0.30 0.35 0.38 0.42 0.40 0.43 -19.64%
P/EPS 8.65 17.54 8.38 8.03 8.81 11.44 24.71 -50.42%
EY 11.56 5.70 11.93 12.45 11.35 8.74 4.05 101.60%
DY 9.20 0.00 8.43 4.71 6.74 0.00 0.04 3691.49%
P/NAPS 0.23 0.21 0.22 0.23 0.24 0.23 0.23 0.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 28/02/03 29/11/02 28/08/02 31/05/02 26/02/02 -
Price 0.97 0.87 0.79 0.86 0.92 0.89 0.83 -
P/RPS 0.34 0.32 0.33 0.39 0.44 0.41 0.42 -13.17%
P/EPS 9.64 19.08 7.98 8.12 9.11 11.84 24.13 -45.84%
EY 10.37 5.24 12.54 12.31 10.98 8.45 4.14 84.74%
DY 8.25 0.00 8.86 4.65 6.52 0.00 0.04 3425.07%
P/NAPS 0.25 0.23 0.21 0.23 0.24 0.24 0.22 8.92%

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