[KSENG] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 58.1%
YoY- -0.18%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 593,811 608,339 661,384 511,538 399,911 341,231 404,342 6.61%
PBT 51,166 59,440 42,643 25,035 27,079 15,700 19,350 17.58%
Tax -14,747 -15,213 -13,173 -5,919 -7,928 -6,085 -7,685 11.46%
NP 36,419 44,227 29,470 19,116 19,151 9,615 11,665 20.88%
-
NP to SH 33,790 44,508 29,470 19,116 19,151 9,615 11,665 19.38%
-
Tax Rate 28.82% 25.59% 30.89% 23.64% 29.28% 38.76% 39.72% -
Total Cost 557,392 564,112 631,914 492,422 380,760 331,616 392,677 6.00%
-
Net Worth 1,024,955 958,191 925,583 905,368 902,074 902,481 901,417 2.16%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 25,144 23,954 14,387 19,212 7,235 - - -
Div Payout % 74.42% 53.82% 48.82% 100.50% 37.78% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,024,955 958,191 925,583 905,368 902,074 902,481 901,417 2.16%
NOSH 239,475 239,547 239,788 240,150 241,196 241,582 241,511 -0.14%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.13% 7.27% 4.46% 3.74% 4.79% 2.82% 2.88% -
ROE 3.30% 4.65% 3.18% 2.11% 2.12% 1.07% 1.29% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 247.96 253.95 275.82 213.01 165.80 141.25 167.42 6.76%
EPS 14.11 18.58 12.29 7.96 7.94 3.98 4.83 19.55%
DPS 10.50 10.00 6.00 8.00 3.00 0.00 0.00 -
NAPS 4.28 4.00 3.86 3.77 3.74 3.7357 3.7324 2.30%
Adjusted Per Share Value based on latest NOSH - 240,582
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 164.27 168.29 182.97 141.51 110.63 94.40 111.86 6.61%
EPS 9.35 12.31 8.15 5.29 5.30 2.66 3.23 19.37%
DPS 6.96 6.63 3.98 5.31 2.00 0.00 0.00 -
NAPS 2.8355 2.6508 2.5606 2.5046 2.4955 2.4966 2.4937 2.16%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 2.12 1.48 1.20 0.97 0.85 0.73 0.95 -
P/RPS 0.85 0.58 0.44 0.46 0.51 0.52 0.57 6.88%
P/EPS 15.02 7.97 9.76 12.19 10.71 18.34 19.67 -4.39%
EY 6.66 12.55 10.24 8.21 9.34 5.45 5.08 4.61%
DY 4.95 6.76 5.00 8.25 3.53 0.00 0.00 -
P/NAPS 0.50 0.37 0.31 0.26 0.23 0.20 0.25 12.24%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 2.25 1.36 1.24 0.97 0.86 0.85 0.91 -
P/RPS 0.91 0.54 0.45 0.46 0.52 0.60 0.54 9.08%
P/EPS 15.95 7.32 10.09 12.19 10.83 21.36 18.84 -2.73%
EY 6.27 13.66 9.91 8.21 9.23 4.68 5.31 2.80%
DY 4.67 7.35 4.84 8.25 3.49 0.00 0.00 -
P/NAPS 0.53 0.34 0.32 0.26 0.23 0.23 0.24 14.10%

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