[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.12%
YoY- 23.62%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 608,339 411,984 170,054 885,222 661,384 446,741 203,818 107.16%
PBT 59,440 38,564 12,956 51,726 42,643 20,650 11,367 200.96%
Tax -15,213 -11,021 -4,710 -15,149 -13,173 -7,703 -3,719 155.55%
NP 44,227 27,543 8,246 36,577 29,470 12,947 7,648 221.83%
-
NP to SH 44,508 25,074 8,246 36,577 29,470 12,947 7,648 223.19%
-
Tax Rate 25.59% 28.58% 36.35% 29.29% 30.89% 37.30% 32.72% -
Total Cost 564,112 384,441 161,808 848,645 631,914 433,794 196,170 102.08%
-
Net Worth 958,191 943,567 942,057 1,040,621 925,583 918,277 918,239 2.87%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 23,954 14,369 - 14,386 14,387 7,192 - -
Div Payout % 53.82% 57.31% - 39.33% 48.82% 55.56% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 958,191 943,567 942,057 1,040,621 925,583 918,277 918,239 2.87%
NOSH 239,547 239,484 239,709 239,774 239,788 239,759 239,749 -0.05%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.27% 6.69% 4.85% 4.13% 4.46% 2.90% 3.75% -
ROE 4.65% 2.66% 0.88% 3.51% 3.18% 1.41% 0.83% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 253.95 172.03 70.94 369.19 275.82 186.33 85.01 107.28%
EPS 18.58 10.47 3.44 15.26 12.29 5.40 3.19 223.37%
DPS 10.00 6.00 0.00 6.00 6.00 3.00 0.00 -
NAPS 4.00 3.94 3.93 4.34 3.86 3.83 3.83 2.93%
Adjusted Per Share Value based on latest NOSH - 239,713
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 168.29 113.97 47.04 244.89 182.97 123.59 56.38 107.17%
EPS 12.31 6.94 2.28 10.12 8.15 3.58 2.12 222.71%
DPS 6.63 3.98 0.00 3.98 3.98 1.99 0.00 -
NAPS 2.6508 2.6103 2.6061 2.8788 2.5606 2.5403 2.5402 2.87%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.48 1.33 1.21 1.23 1.20 1.24 1.17 -
P/RPS 0.58 0.77 1.71 0.33 0.44 0.67 1.38 -43.86%
P/EPS 7.97 12.70 35.17 8.06 9.76 22.96 36.68 -63.82%
EY 12.55 7.87 2.84 12.40 10.24 4.35 2.73 176.21%
DY 6.76 4.51 0.00 4.88 5.00 2.42 0.00 -
P/NAPS 0.37 0.34 0.31 0.28 0.31 0.32 0.31 12.50%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 30/05/05 25/02/05 30/11/04 30/08/04 28/05/04 -
Price 1.36 1.35 1.31 1.26 1.24 1.20 1.07 -
P/RPS 0.54 0.78 1.85 0.34 0.45 0.64 1.26 -43.12%
P/EPS 7.32 12.89 38.08 8.26 10.09 22.22 33.54 -63.71%
EY 13.66 7.76 2.63 12.11 9.91 4.50 2.98 175.68%
DY 7.35 4.44 0.00 4.76 4.84 2.50 0.00 -
P/NAPS 0.34 0.34 0.33 0.29 0.32 0.31 0.28 13.80%

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