[KSENG] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 30.62%
YoY- 173.12%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 686,024 656,921 605,874 574,397 534,361 506,651 497,692 23.83%
PBT 32,557 31,913 32,055 34,600 27,184 24,979 19,016 43.06%
Tax -8,720 -8,138 -9,982 -10,729 -8,909 -9,199 -6,784 18.20%
NP 23,837 23,775 22,073 23,871 18,275 15,780 12,232 55.95%
-
NP to SH 23,837 23,775 22,073 23,871 18,275 15,780 12,232 55.95%
-
Tax Rate 26.78% 25.50% 31.14% 31.01% 32.77% 36.83% 35.68% -
Total Cost 662,187 633,146 583,801 550,526 516,086 490,871 485,460 22.97%
-
Net Worth 906,994 914,302 908,270 720,434 900,964 908,132 903,077 0.28%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 9,598 9,598 7,249 7,249 16,834 16,834 16,836 -31.22%
Div Payout % 40.27% 40.37% 32.84% 30.37% 92.12% 106.68% 137.64% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 906,994 914,302 908,270 720,434 900,964 908,132 903,077 0.28%
NOSH 240,582 239,974 239,649 240,144 240,899 241,640 240,904 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.47% 3.62% 3.64% 4.16% 3.42% 3.11% 2.46% -
ROE 2.63% 2.60% 2.43% 3.31% 2.03% 1.74% 1.35% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 285.15 273.75 252.82 239.19 221.82 209.67 206.59 23.94%
EPS 9.91 9.91 9.21 9.94 7.59 6.53 5.08 56.06%
DPS 4.00 4.00 3.00 3.00 7.00 7.00 7.00 -31.11%
NAPS 3.77 3.81 3.79 3.00 3.74 3.7582 3.7487 0.37%
Adjusted Per Share Value based on latest NOSH - 240,144
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 189.78 181.73 167.61 158.90 147.83 140.16 137.68 23.83%
EPS 6.59 6.58 6.11 6.60 5.06 4.37 3.38 56.00%
DPS 2.66 2.66 2.01 2.01 4.66 4.66 4.66 -31.16%
NAPS 2.5091 2.5294 2.5127 1.993 2.4925 2.5123 2.4983 0.28%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.97 0.87 0.80 0.83 0.85 0.89 0.86 -
P/RPS 0.34 0.32 0.32 0.35 0.38 0.42 0.42 -13.12%
P/EPS 9.79 8.78 8.69 8.35 11.20 13.63 16.94 -30.59%
EY 10.21 11.39 11.51 11.98 8.92 7.34 5.90 44.09%
DY 4.12 4.60 3.75 3.61 8.24 7.87 8.14 -36.46%
P/NAPS 0.26 0.23 0.21 0.28 0.23 0.24 0.23 8.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 30/05/03 28/02/03 29/11/02 28/08/02 31/05/02 -
Price 0.97 0.97 0.87 0.79 0.86 0.92 0.89 -
P/RPS 0.34 0.35 0.34 0.33 0.39 0.44 0.43 -14.47%
P/EPS 9.79 9.79 9.45 7.95 11.34 14.09 17.53 -32.15%
EY 10.21 10.21 10.59 12.58 8.82 7.10 5.71 47.26%
DY 4.12 4.12 3.45 3.80 8.14 7.61 7.87 -35.01%
P/NAPS 0.26 0.25 0.23 0.26 0.23 0.24 0.24 5.47%

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