[KSENG] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.91%
YoY- 23.62%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,117,708 819,854 803,987 885,222 677,105 574,397 474,222 15.35%
PBT 117,832 79,992 116,828 51,726 39,587 34,601 15,938 39.55%
Tax -31,678 -21,342 -14,960 -15,149 -9,999 -10,729 -7,641 26.73%
NP 86,154 58,650 101,868 36,577 29,588 23,872 8,297 47.67%
-
NP to SH 84,426 54,400 97,132 36,577 29,588 23,872 8,297 47.18%
-
Tax Rate 26.88% 26.68% 12.81% 29.29% 25.26% 31.01% 47.94% -
Total Cost 1,031,554 761,204 702,119 848,645 647,517 550,525 465,925 14.15%
-
Net Worth 1,077,682 1,039,670 1,018,091 1,040,621 912,556 906,118 899,476 3.05%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 27,540 25,153 23,955 14,386 19,211 16,869 72 169.30%
Div Payout % 32.62% 46.24% 24.66% 39.33% 64.93% 70.67% 0.87% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,077,682 1,039,670 1,018,091 1,040,621 912,556 906,118 899,476 3.05%
NOSH 239,485 239,555 239,551 239,774 240,146 240,989 241,191 -0.11%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.71% 7.15% 12.67% 4.13% 4.37% 4.16% 1.75% -
ROE 7.83% 5.23% 9.54% 3.51% 3.24% 2.63% 0.92% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 466.71 342.24 335.62 369.19 281.96 238.35 196.62 15.48%
EPS 35.25 22.71 40.55 15.26 12.32 9.91 3.44 47.35%
DPS 11.50 10.50 10.00 6.00 8.00 7.00 0.03 169.40%
NAPS 4.50 4.34 4.25 4.34 3.80 3.76 3.7293 3.17%
Adjusted Per Share Value based on latest NOSH - 239,713
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 310.98 228.11 223.70 246.30 188.39 159.82 131.94 15.35%
EPS 23.49 15.14 27.03 10.18 8.23 6.64 2.31 47.16%
DPS 7.66 7.00 6.67 4.00 5.35 4.69 0.02 169.36%
NAPS 2.9985 2.8927 2.8327 2.8953 2.539 2.5211 2.5026 3.05%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.25 2.25 1.43 1.23 0.96 0.83 0.85 -
P/RPS 0.70 0.66 0.43 0.33 0.34 0.35 0.43 8.45%
P/EPS 9.22 9.91 3.53 8.06 7.79 8.38 24.71 -15.14%
EY 10.85 10.09 28.35 12.40 12.83 11.93 4.05 17.84%
DY 3.54 4.67 6.99 4.88 8.33 8.43 0.04 111.02%
P/NAPS 0.72 0.52 0.34 0.28 0.25 0.22 0.23 20.93%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 28/02/06 25/02/05 26/02/04 28/02/03 26/02/02 -
Price 2.99 3.04 1.89 1.26 1.08 0.79 0.83 -
P/RPS 0.64 0.89 0.56 0.34 0.38 0.33 0.42 7.26%
P/EPS 8.48 13.39 4.66 8.26 8.77 7.98 24.13 -15.98%
EY 11.79 7.47 21.45 12.11 11.41 12.54 4.14 19.04%
DY 3.85 3.45 5.29 4.76 7.41 8.86 0.04 114.00%
P/NAPS 0.66 0.70 0.44 0.29 0.28 0.21 0.22 20.08%

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