[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -77.46%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 803,987 608,339 411,984 170,054 885,222 661,384 446,741 47.79%
PBT 116,828 59,440 38,564 12,956 51,726 42,643 20,650 216.50%
Tax -14,960 -15,213 -11,021 -4,710 -15,149 -13,173 -7,703 55.47%
NP 101,868 44,227 27,543 8,246 36,577 29,470 12,947 294.10%
-
NP to SH 97,132 44,508 25,074 8,246 36,577 29,470 12,947 281.82%
-
Tax Rate 12.81% 25.59% 28.58% 36.35% 29.29% 30.89% 37.30% -
Total Cost 702,119 564,112 384,441 161,808 848,645 631,914 433,794 37.73%
-
Net Worth 1,018,091 958,191 943,567 942,057 1,040,621 925,583 918,277 7.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 23,955 23,954 14,369 - 14,386 14,387 7,192 122.54%
Div Payout % 24.66% 53.82% 57.31% - 39.33% 48.82% 55.56% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,018,091 958,191 943,567 942,057 1,040,621 925,583 918,277 7.10%
NOSH 239,551 239,547 239,484 239,709 239,774 239,788 239,759 -0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.67% 7.27% 6.69% 4.85% 4.13% 4.46% 2.90% -
ROE 9.54% 4.65% 2.66% 0.88% 3.51% 3.18% 1.41% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 335.62 253.95 172.03 70.94 369.19 275.82 186.33 47.88%
EPS 40.55 18.58 10.47 3.44 15.26 12.29 5.40 282.06%
DPS 10.00 10.00 6.00 0.00 6.00 6.00 3.00 122.65%
NAPS 4.25 4.00 3.94 3.93 4.34 3.86 3.83 7.16%
Adjusted Per Share Value based on latest NOSH - 239,709
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 222.42 168.29 113.97 47.04 244.89 182.97 123.59 47.79%
EPS 26.87 12.31 6.94 2.28 10.12 8.15 3.58 281.94%
DPS 6.63 6.63 3.98 0.00 3.98 3.98 1.99 122.58%
NAPS 2.8165 2.6508 2.6103 2.6061 2.8788 2.5606 2.5403 7.10%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.43 1.48 1.33 1.21 1.23 1.20 1.24 -
P/RPS 0.43 0.58 0.77 1.71 0.33 0.44 0.67 -25.53%
P/EPS 3.53 7.97 12.70 35.17 8.06 9.76 22.96 -71.20%
EY 28.35 12.55 7.87 2.84 12.40 10.24 4.35 247.71%
DY 6.99 6.76 4.51 0.00 4.88 5.00 2.42 102.42%
P/NAPS 0.34 0.37 0.34 0.31 0.28 0.31 0.32 4.11%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 30/08/05 30/05/05 25/02/05 30/11/04 30/08/04 -
Price 1.89 1.36 1.35 1.31 1.26 1.24 1.20 -
P/RPS 0.56 0.54 0.78 1.85 0.34 0.45 0.64 -8.49%
P/EPS 4.66 7.32 12.89 38.08 8.26 10.09 22.22 -64.60%
EY 21.45 13.66 7.76 2.63 12.11 9.91 4.50 182.42%
DY 5.29 7.35 4.44 0.00 4.76 4.84 2.50 64.59%
P/NAPS 0.44 0.34 0.34 0.33 0.29 0.32 0.31 26.21%

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