[KSENG] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -54.22%
YoY- -39.68%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 648,864 680,216 815,272 644,596 518,300 437,856 553,316 2.68%
PBT 37,156 51,824 45,468 18,296 28,476 15,636 20,212 10.67%
Tax -13,796 -18,840 -14,876 -7,368 -10,360 -11,484 -11,532 3.03%
NP 23,360 32,984 30,592 10,928 18,116 4,152 8,680 17.93%
-
NP to SH 18,704 32,984 30,592 10,928 18,116 4,152 8,680 13.64%
-
Tax Rate 37.13% 36.35% 32.72% 40.27% 36.38% 73.45% 57.06% -
Total Cost 625,504 647,232 784,680 633,668 500,184 433,704 544,636 2.33%
-
Net Worth 1,019,128 942,057 918,239 908,270 903,077 897,000 898,138 2.12%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,019,128 942,057 918,239 908,270 903,077 897,000 898,138 2.12%
NOSH 239,794 239,709 239,749 239,649 240,904 241,395 241,111 -0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.60% 4.85% 3.75% 1.70% 3.50% 0.95% 1.57% -
ROE 1.84% 3.50% 3.33% 1.20% 2.01% 0.46% 0.97% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 270.59 283.77 340.05 268.97 215.15 181.39 229.49 2.78%
EPS 7.80 13.76 12.76 4.56 7.52 1.72 3.60 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.25 3.93 3.83 3.79 3.7487 3.7159 3.725 2.22%
Adjusted Per Share Value based on latest NOSH - 239,649
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 179.50 188.18 225.54 178.32 143.38 121.13 153.07 2.68%
EPS 5.17 9.12 8.46 3.02 5.01 1.15 2.40 13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8193 2.6061 2.5402 2.5127 2.4983 2.4815 2.4846 2.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.00 1.21 1.17 0.80 0.86 0.85 1.50 -
P/RPS 0.74 0.43 0.34 0.30 0.40 0.47 0.65 2.18%
P/EPS 25.64 8.79 9.17 17.54 11.44 49.42 41.67 -7.77%
EY 3.90 11.37 10.91 5.70 8.74 2.02 2.40 8.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.31 0.21 0.23 0.23 0.40 2.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/06/06 30/05/05 28/05/04 30/05/03 31/05/02 29/05/01 31/05/00 -
Price 2.04 1.31 1.07 0.87 0.89 0.91 1.41 -
P/RPS 0.75 0.46 0.31 0.32 0.41 0.50 0.61 3.50%
P/EPS 26.15 9.52 8.39 19.08 11.84 52.91 39.17 -6.50%
EY 3.82 10.50 11.93 5.24 8.45 1.89 2.55 6.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.28 0.23 0.24 0.24 0.38 3.96%

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