[KSENG] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -26.97%
YoY- 179.94%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 223,838 214,643 242,923 203,818 165,567 171,826 178,563 16.17%
PBT 9,083 21,993 9,283 11,367 14,552 8,783 11,678 -15.36%
Tax -1,976 -5,470 -3,984 -3,719 -4,080 -1,758 -2,319 -10.07%
NP 7,107 16,523 5,299 7,648 10,472 7,025 9,359 -16.69%
-
NP to SH 7,107 16,523 5,299 7,648 10,472 7,025 9,359 -16.69%
-
Tax Rate 21.75% 24.87% 42.92% 32.72% 28.04% 20.02% 19.86% -
Total Cost 216,731 198,120 237,624 196,170 155,095 164,801 169,204 17.85%
-
Net Worth 719,139 924,330 918,333 918,239 912,525 906,994 914,302 -14.72%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 7,193 - - 9,623 9,598 -
Div Payout % - - 135.75% - - 136.99% 102.56% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 719,139 924,330 918,333 918,239 912,525 906,994 914,302 -14.72%
NOSH 239,713 239,463 239,773 239,749 240,138 240,582 239,974 -0.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.18% 7.70% 2.18% 3.75% 6.32% 4.09% 5.24% -
ROE 0.99% 1.79% 0.58% 0.83% 1.15% 0.77% 1.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 93.38 89.63 101.31 85.01 68.95 71.42 74.41 16.26%
EPS 2.97 6.90 2.21 3.19 4.36 2.92 3.90 -16.53%
DPS 0.00 0.00 3.00 0.00 0.00 4.00 4.00 -
NAPS 3.00 3.86 3.83 3.83 3.80 3.77 3.81 -14.66%
Adjusted Per Share Value based on latest NOSH - 239,749
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 61.92 59.38 67.20 56.38 45.80 47.53 49.40 16.17%
EPS 1.97 4.57 1.47 2.12 2.90 1.94 2.59 -16.60%
DPS 0.00 0.00 1.99 0.00 0.00 2.66 2.66 -
NAPS 1.9894 2.5571 2.5405 2.5402 2.5244 2.5091 2.5294 -14.73%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.23 1.20 1.24 1.17 0.96 0.97 0.87 -
P/RPS 1.32 1.34 1.22 1.38 1.39 1.36 1.17 8.33%
P/EPS 41.49 17.39 56.11 36.68 22.01 33.22 22.31 50.94%
EY 2.41 5.75 1.78 2.73 4.54 3.01 4.48 -33.73%
DY 0.00 0.00 2.42 0.00 0.00 4.12 4.60 -
P/NAPS 0.41 0.31 0.32 0.31 0.25 0.26 0.23 46.76%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 30/08/04 28/05/04 26/02/04 28/11/03 28/08/03 -
Price 1.26 1.24 1.20 1.07 1.08 0.97 0.97 -
P/RPS 1.35 1.38 1.18 1.26 1.57 1.36 1.30 2.53%
P/EPS 42.50 17.97 54.30 33.54 24.77 33.22 24.87 42.70%
EY 2.35 5.56 1.84 2.98 4.04 3.01 4.02 -29.97%
DY 0.00 0.00 2.50 0.00 0.00 4.12 4.12 -
P/NAPS 0.42 0.32 0.31 0.28 0.28 0.26 0.25 41.09%

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