[KSENG] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 211.81%
YoY- 135.2%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 241,930 170,054 223,838 214,643 242,923 203,818 165,567 28.79%
PBT 25,608 12,956 9,083 21,993 9,283 11,367 14,552 45.80%
Tax -7,292 -4,710 -1,976 -5,470 -3,984 -3,719 -4,080 47.32%
NP 18,316 8,246 7,107 16,523 5,299 7,648 10,472 45.21%
-
NP to SH 16,828 8,246 7,107 16,523 5,299 7,648 10,472 37.23%
-
Tax Rate 28.48% 36.35% 21.75% 24.87% 42.92% 32.72% 28.04% -
Total Cost 223,614 161,808 216,731 198,120 237,624 196,170 155,095 27.65%
-
Net Worth 944,477 942,057 719,139 924,330 918,333 918,239 912,525 2.32%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 14,382 - - - 7,193 - - -
Div Payout % 85.47% - - - 135.75% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 944,477 942,057 719,139 924,330 918,333 918,239 912,525 2.32%
NOSH 239,715 239,709 239,713 239,463 239,773 239,749 240,138 -0.11%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.57% 4.85% 3.18% 7.70% 2.18% 3.75% 6.32% -
ROE 1.78% 0.88% 0.99% 1.79% 0.58% 0.83% 1.15% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 100.92 70.94 93.38 89.63 101.31 85.01 68.95 28.94%
EPS 7.02 3.44 2.97 6.90 2.21 3.19 4.36 37.41%
DPS 6.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.94 3.93 3.00 3.86 3.83 3.83 3.80 2.44%
Adjusted Per Share Value based on latest NOSH - 239,463
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 66.93 47.04 61.92 59.38 67.20 56.38 45.80 28.80%
EPS 4.66 2.28 1.97 4.57 1.47 2.12 2.90 37.23%
DPS 3.98 0.00 0.00 0.00 1.99 0.00 0.00 -
NAPS 2.6128 2.6061 1.9894 2.5571 2.5405 2.5402 2.5244 2.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.33 1.21 1.23 1.20 1.24 1.17 0.96 -
P/RPS 1.32 1.71 1.32 1.34 1.22 1.38 1.39 -3.38%
P/EPS 18.95 35.17 41.49 17.39 56.11 36.68 22.01 -9.50%
EY 5.28 2.84 2.41 5.75 1.78 2.73 4.54 10.60%
DY 4.51 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 0.34 0.31 0.41 0.31 0.32 0.31 0.25 22.77%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 25/02/05 30/11/04 30/08/04 28/05/04 26/02/04 -
Price 1.35 1.31 1.26 1.24 1.20 1.07 1.08 -
P/RPS 1.34 1.85 1.35 1.38 1.18 1.26 1.57 -10.03%
P/EPS 19.23 38.08 42.50 17.97 54.30 33.54 24.77 -15.54%
EY 5.20 2.63 2.35 5.56 1.84 2.98 4.04 18.34%
DY 4.44 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.34 0.33 0.42 0.32 0.31 0.28 0.28 13.83%

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