[KSENG] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 242.57%
YoY- 22.18%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 203,818 165,567 171,826 178,563 161,149 174,486 142,723 26.78%
PBT 11,367 14,552 8,783 11,678 4,574 7,522 8,139 24.91%
Tax -3,719 -4,080 -1,758 -2,319 -1,842 -2,801 -1,176 115.29%
NP 7,648 10,472 7,025 9,359 2,732 4,721 6,963 6.44%
-
NP to SH 7,648 10,472 7,025 9,359 2,732 4,721 6,963 6.44%
-
Tax Rate 32.72% 28.04% 20.02% 19.86% 40.27% 37.24% 14.45% -
Total Cost 196,170 155,095 164,801 169,204 158,417 169,765 135,760 27.78%
-
Net Worth 918,239 912,525 906,994 914,302 908,270 720,434 900,964 1.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 9,623 9,598 - - - -
Div Payout % - - 136.99% 102.56% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 918,239 912,525 906,994 914,302 908,270 720,434 900,964 1.27%
NOSH 239,749 240,138 240,582 239,974 239,649 240,144 240,899 -0.31%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.75% 6.32% 4.09% 5.24% 1.70% 2.71% 4.88% -
ROE 0.83% 1.15% 0.77% 1.02% 0.30% 0.66% 0.77% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 85.01 68.95 71.42 74.41 67.24 72.66 59.25 27.18%
EPS 3.19 4.36 2.92 3.90 1.14 1.97 2.89 6.79%
DPS 0.00 0.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 3.83 3.80 3.77 3.81 3.79 3.00 3.74 1.59%
Adjusted Per Share Value based on latest NOSH - 239,974
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 56.71 46.07 47.81 49.68 44.84 48.55 39.71 26.78%
EPS 2.13 2.91 1.95 2.60 0.76 1.31 1.94 6.42%
DPS 0.00 0.00 2.68 2.67 0.00 0.00 0.00 -
NAPS 2.5548 2.5389 2.5236 2.5439 2.5271 2.0045 2.5068 1.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.17 0.96 0.97 0.87 0.80 0.83 0.85 -
P/RPS 1.38 1.39 1.36 1.17 1.19 1.14 1.43 -2.34%
P/EPS 36.68 22.01 33.22 22.31 70.18 42.22 29.41 15.85%
EY 2.73 4.54 3.01 4.48 1.43 2.37 3.40 -13.59%
DY 0.00 0.00 4.12 4.60 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.26 0.23 0.21 0.28 0.23 21.99%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 28/11/03 28/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.07 1.08 0.97 0.97 0.87 0.79 0.86 -
P/RPS 1.26 1.57 1.36 1.30 1.29 1.09 1.45 -8.93%
P/EPS 33.54 24.77 33.22 24.87 76.32 40.19 29.75 8.31%
EY 2.98 4.04 3.01 4.02 1.31 2.49 3.36 -7.68%
DY 0.00 0.00 4.12 4.12 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.26 0.25 0.23 0.26 0.23 13.99%

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