[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 24.65%
YoY- 187.72%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 511,538 339,712 161,149 574,397 399,911 254,071 129,575 149.57%
PBT 25,035 16,252 4,574 34,601 27,079 18,940 7,119 131.07%
Tax -5,919 -4,161 -1,842 -10,729 -7,928 -6,751 -2,590 73.41%
NP 19,116 12,091 2,732 23,872 19,151 12,189 4,529 160.94%
-
NP to SH 19,116 12,091 2,732 23,872 19,151 12,189 4,529 160.94%
-
Tax Rate 23.64% 25.60% 40.27% 31.01% 29.28% 35.64% 36.38% -
Total Cost 492,422 327,621 158,417 550,525 380,760 241,882 125,046 149.16%
-
Net Worth 905,368 915,839 908,270 906,118 902,074 907,102 903,077 0.16%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 19,212 9,615 - 16,869 7,235 7,240 - -
Div Payout % 100.50% 79.52% - 70.67% 37.78% 59.41% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 905,368 915,839 908,270 906,118 902,074 907,102 903,077 0.16%
NOSH 240,150 240,377 239,649 240,989 241,196 241,366 240,904 -0.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.74% 3.56% 1.70% 4.16% 4.79% 4.80% 3.50% -
ROE 2.11% 1.32% 0.30% 2.63% 2.12% 1.34% 0.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 213.01 141.32 67.24 238.35 165.80 105.26 53.79 150.09%
EPS 7.96 5.03 1.14 9.91 7.94 5.05 1.88 161.49%
DPS 8.00 4.00 0.00 7.00 3.00 3.00 0.00 -
NAPS 3.77 3.81 3.79 3.76 3.74 3.7582 3.7487 0.37%
Adjusted Per Share Value based on latest NOSH - 240,144
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 141.51 93.98 44.58 158.90 110.63 70.29 35.85 149.55%
EPS 5.29 3.34 0.76 6.60 5.30 3.37 1.25 161.40%
DPS 5.31 2.66 0.00 4.67 2.00 2.00 0.00 -
NAPS 2.5046 2.5336 2.5127 2.5067 2.4955 2.5094 2.4983 0.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.97 0.87 0.80 0.83 0.85 0.89 0.86 -
P/RPS 0.46 0.62 1.19 0.35 0.51 0.85 1.60 -56.40%
P/EPS 12.19 17.30 70.18 8.38 10.71 17.62 45.74 -58.55%
EY 8.21 5.78 1.43 11.93 9.34 5.67 2.19 141.12%
DY 8.25 4.60 0.00 8.43 3.53 3.37 0.00 -
P/NAPS 0.26 0.23 0.21 0.22 0.23 0.24 0.23 8.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 30/05/03 28/02/03 29/11/02 28/08/02 31/05/02 -
Price 0.97 0.97 0.87 0.79 0.86 0.92 0.89 -
P/RPS 0.46 0.69 1.29 0.33 0.52 0.87 1.65 -57.29%
P/EPS 12.19 19.28 76.32 7.98 10.83 18.22 47.34 -59.49%
EY 8.21 5.19 1.31 12.54 9.23 5.49 2.11 147.18%
DY 8.25 4.12 0.00 8.86 3.49 3.26 0.00 -
P/NAPS 0.26 0.25 0.23 0.21 0.23 0.24 0.24 5.47%

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