[KSENG] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 16.09%
YoY- 23.94%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 819,854 803,987 885,222 677,105 574,397 474,222 533,680 7.41%
PBT 79,992 116,828 51,726 39,587 34,601 15,938 24,965 21.40%
Tax -21,342 -14,960 -15,149 -9,999 -10,729 -7,641 -7,700 18.51%
NP 58,650 101,868 36,577 29,588 23,872 8,297 17,265 22.59%
-
NP to SH 54,400 97,132 36,577 29,588 23,872 8,297 17,265 21.06%
-
Tax Rate 26.68% 12.81% 29.29% 25.26% 31.01% 47.94% 30.84% -
Total Cost 761,204 702,119 848,645 647,517 550,525 465,925 516,415 6.67%
-
Net Worth 1,039,670 1,018,091 1,040,621 912,556 906,118 899,476 894,677 2.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 25,153 23,955 14,386 19,211 16,869 72 168 130.34%
Div Payout % 46.24% 24.66% 39.33% 64.93% 70.67% 0.87% 0.98% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,039,670 1,018,091 1,040,621 912,556 906,118 899,476 894,677 2.53%
NOSH 239,555 239,551 239,774 240,146 240,989 241,191 241,270 -0.11%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 7.15% 12.67% 4.13% 4.37% 4.16% 1.75% 3.24% -
ROE 5.23% 9.54% 3.51% 3.24% 2.63% 0.92% 1.93% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 342.24 335.62 369.19 281.96 238.35 196.62 221.20 7.54%
EPS 22.71 40.55 15.26 12.32 9.91 3.44 7.15 21.23%
DPS 10.50 10.00 6.00 8.00 7.00 0.03 0.07 130.41%
NAPS 4.34 4.25 4.34 3.80 3.76 3.7293 3.7082 2.65%
Adjusted Per Share Value based on latest NOSH - 240,138
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 228.11 223.70 246.30 188.39 159.82 131.94 148.49 7.41%
EPS 15.14 27.03 10.18 8.23 6.64 2.31 4.80 21.09%
DPS 7.00 6.67 4.00 5.35 4.69 0.02 0.05 127.78%
NAPS 2.8927 2.8327 2.8953 2.539 2.5211 2.5026 2.4893 2.53%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.25 1.43 1.23 0.96 0.83 0.85 0.89 -
P/RPS 0.66 0.43 0.33 0.34 0.35 0.43 0.40 8.70%
P/EPS 9.91 3.53 8.06 7.79 8.38 24.71 12.44 -3.71%
EY 10.09 28.35 12.40 12.83 11.93 4.05 8.04 3.85%
DY 4.67 6.99 4.88 8.33 8.43 0.04 0.08 96.89%
P/NAPS 0.52 0.34 0.28 0.25 0.22 0.23 0.24 13.74%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 26/02/04 28/02/03 26/02/02 29/03/01 -
Price 3.04 1.89 1.26 1.08 0.79 0.83 0.85 -
P/RPS 0.89 0.56 0.34 0.38 0.33 0.42 0.38 15.23%
P/EPS 13.39 4.66 8.26 8.77 7.98 24.13 11.88 2.01%
EY 7.47 21.45 12.11 11.41 12.54 4.14 8.42 -1.97%
DY 3.45 5.29 4.76 7.41 8.86 0.04 0.08 87.21%
P/NAPS 0.70 0.44 0.29 0.28 0.21 0.22 0.23 20.37%

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