[KSENG] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 118.34%
YoY- 336.32%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 574,397 533,214 508,142 518,300 474,222 454,974 456,042 16.57%
PBT 34,601 36,105 37,880 28,476 15,938 20,933 19,532 46.25%
Tax -10,729 -10,570 -13,502 -10,360 -7,641 -8,113 -9,238 10.45%
NP 23,872 25,534 24,378 18,116 8,297 12,820 10,294 74.93%
-
NP to SH 23,872 25,534 24,378 18,116 8,297 12,820 10,294 74.93%
-
Tax Rate 31.01% 29.28% 35.64% 36.38% 47.94% 38.76% 47.30% -
Total Cost 550,525 507,680 483,764 500,184 465,925 442,154 445,748 15.06%
-
Net Worth 906,118 902,074 907,102 903,077 899,476 902,481 897,390 0.64%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 16,869 9,647 14,481 - 72 - - -
Div Payout % 70.67% 37.78% 59.41% - 0.87% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 906,118 902,074 907,102 903,077 899,476 902,481 897,390 0.64%
NOSH 240,989 241,196 241,366 240,904 241,191 241,582 241,643 -0.18%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.16% 4.79% 4.80% 3.50% 1.75% 2.82% 2.26% -
ROE 2.63% 2.83% 2.69% 2.01% 0.92% 1.42% 1.15% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 238.35 221.07 210.53 215.15 196.62 188.33 188.73 16.78%
EPS 9.91 10.59 10.10 7.52 3.44 5.31 4.26 75.29%
DPS 7.00 4.00 6.00 0.00 0.03 0.00 0.00 -
NAPS 3.76 3.74 3.7582 3.7487 3.7293 3.7357 3.7137 0.82%
Adjusted Per Share Value based on latest NOSH - 240,904
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 159.82 148.36 141.38 144.21 131.94 126.59 126.89 16.57%
EPS 6.64 7.10 6.78 5.04 2.31 3.57 2.86 75.06%
DPS 4.69 2.68 4.03 0.00 0.02 0.00 0.00 -
NAPS 2.5211 2.5099 2.5239 2.5127 2.5026 2.511 2.4968 0.64%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.83 0.85 0.89 0.86 0.85 0.73 0.98 -
P/RPS 0.35 0.38 0.42 0.40 0.43 0.39 0.52 -23.14%
P/EPS 8.38 8.03 8.81 11.44 24.71 13.76 23.00 -48.89%
EY 11.93 12.45 11.35 8.74 4.05 7.27 4.35 95.57%
DY 8.43 4.71 6.74 0.00 0.04 0.00 0.00 -
P/NAPS 0.22 0.23 0.24 0.23 0.23 0.20 0.26 -10.51%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 28/08/02 31/05/02 26/02/02 30/11/01 28/08/01 -
Price 0.79 0.86 0.92 0.89 0.83 0.85 0.93 -
P/RPS 0.33 0.39 0.44 0.41 0.42 0.45 0.49 -23.11%
P/EPS 7.98 8.12 9.11 11.84 24.13 16.02 21.83 -48.78%
EY 12.54 12.31 10.98 8.45 4.14 6.24 4.58 95.35%
DY 8.86 4.65 6.52 0.00 0.04 0.00 0.00 -
P/NAPS 0.21 0.23 0.24 0.24 0.22 0.23 0.25 -10.94%

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