[KSENG] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 16.09%
YoY- 23.94%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 881,845 893,482 815,272 677,105 682,050 679,424 644,596 23.16%
PBT 56,857 41,300 45,468 39,587 33,380 32,504 18,296 112.51%
Tax -17,564 -15,406 -14,876 -9,999 -7,892 -8,322 -7,368 78.16%
NP 39,293 25,894 30,592 29,588 25,488 24,182 10,928 134.15%
-
NP to SH 39,293 25,894 30,592 29,588 25,488 24,182 10,928 134.15%
-
Tax Rate 30.89% 37.30% 32.72% 25.26% 23.64% 25.60% 40.27% -
Total Cost 842,552 867,588 784,680 647,517 656,562 655,242 633,668 20.85%
-
Net Worth 925,583 918,277 918,239 912,556 905,368 915,839 908,270 1.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 19,183 14,385 - 19,211 25,616 19,230 - -
Div Payout % 48.82% 55.56% - 64.93% 100.50% 79.52% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 925,583 918,277 918,239 912,556 905,368 915,839 908,270 1.26%
NOSH 239,788 239,759 239,749 240,146 240,150 240,377 239,649 0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.46% 2.90% 3.75% 4.37% 3.74% 3.56% 1.70% -
ROE 4.25% 2.82% 3.33% 3.24% 2.82% 2.64% 1.20% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 367.76 372.66 340.05 281.96 284.01 282.65 268.97 23.11%
EPS 16.39 10.80 12.76 12.32 10.61 10.06 4.56 134.09%
DPS 8.00 6.00 0.00 8.00 10.67 8.00 0.00 -
NAPS 3.86 3.83 3.83 3.80 3.77 3.81 3.79 1.22%
Adjusted Per Share Value based on latest NOSH - 240,138
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 245.36 248.60 226.84 188.39 189.77 189.04 179.35 23.16%
EPS 10.93 7.20 8.51 8.23 7.09 6.73 3.04 134.14%
DPS 5.34 4.00 0.00 5.35 7.13 5.35 0.00 -
NAPS 2.5753 2.5549 2.5548 2.539 2.519 2.5482 2.5271 1.26%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.20 1.24 1.17 0.96 0.97 0.87 0.80 -
P/RPS 0.33 0.33 0.34 0.34 0.34 0.31 0.30 6.54%
P/EPS 7.32 11.48 9.17 7.79 9.14 8.65 17.54 -44.06%
EY 13.66 8.71 10.91 12.83 10.94 11.56 5.70 78.79%
DY 6.67 4.84 0.00 8.33 11.00 9.20 0.00 -
P/NAPS 0.31 0.32 0.31 0.25 0.26 0.23 0.21 29.55%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 26/02/04 28/11/03 28/08/03 30/05/03 -
Price 1.24 1.20 1.07 1.08 0.97 0.97 0.87 -
P/RPS 0.34 0.32 0.31 0.38 0.34 0.34 0.32 4.11%
P/EPS 7.57 11.11 8.39 8.77 9.14 9.64 19.08 -45.91%
EY 13.22 9.00 11.93 11.41 10.94 10.37 5.24 85.01%
DY 6.45 5.00 0.00 7.41 11.00 8.25 0.00 -
P/NAPS 0.32 0.31 0.28 0.28 0.26 0.25 0.23 24.55%

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