[KSENG] QoQ 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- 16.03%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 195,648 196,355 241,930 170,054 223,838 214,643 242,923 -13.40%
PBT 57,388 20,876 25,608 12,956 9,083 21,993 9,283 235.72%
Tax 253 -4,192 -7,292 -4,710 -1,976 -5,470 -3,984 -
NP 57,641 16,684 18,316 8,246 7,107 16,523 5,299 388.80%
-
NP to SH 52,624 19,434 16,828 8,246 7,107 16,523 5,299 360.09%
-
Tax Rate -0.44% 20.08% 28.48% 36.35% 21.75% 24.87% 42.92% -
Total Cost 138,007 179,671 223,614 161,808 216,731 198,120 237,624 -30.32%
-
Net Worth 1,121,111 958,520 944,477 942,057 719,139 924,330 918,333 14.18%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 9,585 14,382 - - - 7,193 -
Div Payout % - 49.32% 85.47% - - - 135.75% -
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 1,121,111 958,520 944,477 942,057 719,139 924,330 918,333 14.18%
NOSH 239,553 239,630 239,715 239,709 239,713 239,463 239,773 -0.06%
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 29.46% 8.50% 7.57% 4.85% 3.18% 7.70% 2.18% -
ROE 4.69% 2.03% 1.78% 0.88% 0.99% 1.79% 0.58% -
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 81.67 81.94 100.92 70.94 93.38 89.63 101.31 -13.34%
EPS 21.97 8.11 7.02 3.44 2.97 6.90 2.21 360.40%
DPS 0.00 4.00 6.00 0.00 0.00 0.00 3.00 -
NAPS 4.68 4.00 3.94 3.93 3.00 3.86 3.83 14.25%
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 54.44 54.63 67.31 47.31 62.28 59.72 67.59 -13.39%
EPS 14.64 5.41 4.68 2.29 1.98 4.60 1.47 360.96%
DPS 0.00 2.67 4.00 0.00 0.00 0.00 2.00 -
NAPS 3.1193 2.6669 2.6278 2.6211 2.0009 2.5718 2.5551 14.18%
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 1.75 1.81 1.32 1.71 1.32 1.34 1.22 27.10%
P/EPS 6.51 18.25 18.95 35.17 41.49 17.39 56.11 -76.11%
EY 15.36 5.48 5.28 2.84 2.41 5.75 1.78 319.05%
DY 0.00 2.70 4.51 0.00 0.00 0.00 2.42 -
P/NAPS 0.31 0.37 0.34 0.31 0.41 0.31 0.32 -2.08%
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 2.31 1.66 1.34 1.85 1.35 1.38 1.18 56.29%
P/EPS 8.60 16.77 19.23 38.08 42.50 17.97 54.30 -70.62%
EY 11.62 5.96 5.20 2.63 2.35 5.56 1.84 240.51%
DY 0.00 2.94 4.44 0.00 0.00 0.00 2.50 -
P/NAPS 0.40 0.34 0.34 0.33 0.42 0.32 0.31 18.46%

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