[KSENG] YoY Annualized 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- -9.82%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,314,152 814,568 648,864 680,216 815,272 644,596 518,300 16.75%
PBT 136,208 49,216 37,156 51,824 45,468 18,296 28,476 29.77%
Tax -39,960 -16,664 -13,796 -18,840 -14,876 -7,368 -10,360 25.20%
NP 96,248 32,552 23,360 32,984 30,592 10,928 18,116 32.06%
-
NP to SH 86,120 27,872 18,704 32,984 30,592 10,928 18,116 29.63%
-
Tax Rate 29.34% 33.86% 37.13% 36.35% 32.72% 40.27% 36.38% -
Total Cost 1,217,904 782,016 625,504 647,232 784,680 633,668 500,184 15.97%
-
Net Worth 1,089,671 1,041,757 1,019,128 942,057 918,239 908,270 903,077 3.17%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,089,671 1,041,757 1,019,128 942,057 918,239 908,270 903,077 3.17%
NOSH 239,488 239,484 239,794 239,709 239,749 239,649 240,904 -0.09%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 7.32% 4.00% 3.60% 4.85% 3.75% 1.70% 3.50% -
ROE 7.90% 2.68% 1.84% 3.50% 3.33% 1.20% 2.01% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 548.73 340.13 270.59 283.77 340.05 268.97 215.15 16.87%
EPS 35.96 11.64 7.80 13.76 12.76 4.56 7.52 29.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.55 4.35 4.25 3.93 3.83 3.79 3.7487 3.27%
Adjusted Per Share Value based on latest NOSH - 239,709
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 365.64 226.64 180.53 189.26 226.84 179.35 144.21 16.75%
EPS 23.96 7.75 5.20 9.18 8.51 3.04 5.04 29.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0318 2.8985 2.8355 2.6211 2.5548 2.5271 2.5127 3.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.77 2.83 2.00 1.21 1.17 0.80 0.86 -
P/RPS 0.50 0.83 0.74 0.43 0.34 0.30 0.40 3.78%
P/EPS 7.70 24.32 25.64 8.79 9.17 17.54 11.44 -6.37%
EY 12.98 4.11 3.90 11.37 10.91 5.70 8.74 6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.47 0.31 0.31 0.21 0.23 17.63%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 29/05/07 15/06/06 30/05/05 28/05/04 30/05/03 31/05/02 -
Price 3.13 3.23 2.04 1.31 1.07 0.87 0.89 -
P/RPS 0.57 0.95 0.75 0.46 0.31 0.32 0.41 5.63%
P/EPS 8.70 27.75 26.15 9.52 8.39 19.08 11.84 -5.00%
EY 11.49 3.60 3.82 10.50 11.93 5.24 8.45 5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.48 0.33 0.28 0.23 0.24 19.22%

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