[KSENG] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 104.07%
YoY- 217.57%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 162,216 195,648 196,355 241,930 170,054 223,838 214,643 -17.04%
PBT 9,289 57,388 20,876 25,608 12,956 9,083 21,993 -43.73%
Tax -3,449 253 -4,192 -7,292 -4,710 -1,976 -5,470 -26.48%
NP 5,840 57,641 16,684 18,316 8,246 7,107 16,523 -50.04%
-
NP to SH 4,676 52,624 19,434 16,828 8,246 7,107 16,523 -56.92%
-
Tax Rate 37.13% -0.44% 20.08% 28.48% 36.35% 21.75% 24.87% -
Total Cost 156,376 138,007 179,671 223,614 161,808 216,731 198,120 -14.60%
-
Net Worth 1,019,128 1,121,111 958,520 944,477 942,057 719,139 924,330 6.73%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 9,585 14,382 - - - -
Div Payout % - - 49.32% 85.47% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,019,128 1,121,111 958,520 944,477 942,057 719,139 924,330 6.73%
NOSH 239,794 239,553 239,630 239,715 239,709 239,713 239,463 0.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.60% 29.46% 8.50% 7.57% 4.85% 3.18% 7.70% -
ROE 0.46% 4.69% 2.03% 1.78% 0.88% 0.99% 1.79% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 67.65 81.67 81.94 100.92 70.94 93.38 89.63 -17.11%
EPS 1.95 21.97 8.11 7.02 3.44 2.97 6.90 -56.96%
DPS 0.00 0.00 4.00 6.00 0.00 0.00 0.00 -
NAPS 4.25 4.68 4.00 3.94 3.93 3.00 3.86 6.63%
Adjusted Per Share Value based on latest NOSH - 239,715
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.88 54.12 54.32 66.93 47.04 61.92 59.38 -17.04%
EPS 1.29 14.56 5.38 4.66 2.28 1.97 4.57 -57.00%
DPS 0.00 0.00 2.65 3.98 0.00 0.00 0.00 -
NAPS 2.8193 3.1015 2.6517 2.6128 2.6061 1.9894 2.5571 6.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.00 1.43 1.48 1.33 1.21 1.23 1.20 -
P/RPS 2.96 1.75 1.81 1.32 1.71 1.32 1.34 69.69%
P/EPS 102.56 6.51 18.25 18.95 35.17 41.49 17.39 226.77%
EY 0.98 15.36 5.48 5.28 2.84 2.41 5.75 -69.29%
DY 0.00 0.00 2.70 4.51 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.37 0.34 0.31 0.41 0.31 32.00%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/06/06 28/02/06 30/11/05 30/08/05 30/05/05 25/02/05 30/11/04 -
Price 2.04 1.89 1.36 1.35 1.31 1.26 1.24 -
P/RPS 3.02 2.31 1.66 1.34 1.85 1.35 1.38 68.63%
P/EPS 104.62 8.60 16.77 19.23 38.08 42.50 17.97 223.97%
EY 0.96 11.62 5.96 5.20 2.63 2.35 5.56 -69.02%
DY 0.00 0.00 2.94 4.44 0.00 0.00 0.00 -
P/NAPS 0.48 0.40 0.34 0.34 0.33 0.42 0.32 31.06%

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