[KSENG] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 127.62%
YoY- 54.16%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 798,481 593,811 608,339 661,384 511,538 399,911 341,231 15.21%
PBT 81,433 51,166 59,440 42,643 25,035 27,079 15,700 31.55%
Tax -22,514 -14,747 -15,213 -13,173 -5,919 -7,928 -6,085 24.35%
NP 58,919 36,419 44,227 29,470 19,116 19,151 9,615 35.25%
-
NP to SH 58,054 33,790 44,508 29,470 19,116 19,151 9,615 34.92%
-
Tax Rate 27.65% 28.82% 25.59% 30.89% 23.64% 29.28% 38.76% -
Total Cost 739,562 557,392 564,112 631,914 492,422 380,760 331,616 14.29%
-
Net Worth 1,070,550 1,024,955 958,191 925,583 905,368 902,074 902,481 2.88%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 27,542 25,144 23,954 14,387 19,212 7,235 - -
Div Payout % 47.44% 74.42% 53.82% 48.82% 100.50% 37.78% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 1,070,550 1,024,955 958,191 925,583 905,368 902,074 902,481 2.88%
NOSH 239,496 239,475 239,547 239,788 240,150 241,196 241,582 -0.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 7.38% 6.13% 7.27% 4.46% 3.74% 4.79% 2.82% -
ROE 5.42% 3.30% 4.65% 3.18% 2.11% 2.12% 1.07% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 333.40 247.96 253.95 275.82 213.01 165.80 141.25 15.38%
EPS 24.24 14.11 18.58 12.29 7.96 7.94 3.98 35.11%
DPS 11.50 10.50 10.00 6.00 8.00 3.00 0.00 -
NAPS 4.47 4.28 4.00 3.86 3.77 3.74 3.7357 3.03%
Adjusted Per Share Value based on latest NOSH - 239,463
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 220.89 164.27 168.29 182.97 141.51 110.63 94.40 15.21%
EPS 16.06 9.35 12.31 8.15 5.29 5.30 2.66 34.92%
DPS 7.62 6.96 6.63 3.98 5.31 2.00 0.00 -
NAPS 2.9616 2.8355 2.6508 2.5606 2.5046 2.4955 2.4966 2.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.97 2.12 1.48 1.20 0.97 0.85 0.73 -
P/RPS 0.89 0.85 0.58 0.44 0.46 0.51 0.52 9.36%
P/EPS 12.25 15.02 7.97 9.76 12.19 10.71 18.34 -6.50%
EY 8.16 6.66 12.55 10.24 8.21 9.34 5.45 6.95%
DY 3.87 4.95 6.76 5.00 8.25 3.53 0.00 -
P/NAPS 0.66 0.50 0.37 0.31 0.26 0.23 0.20 22.00%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 23/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 3.12 2.25 1.36 1.24 0.97 0.86 0.85 -
P/RPS 0.94 0.91 0.54 0.45 0.46 0.52 0.60 7.76%
P/EPS 12.87 15.95 7.32 10.09 12.19 10.83 21.36 -8.09%
EY 7.77 6.27 13.66 9.91 8.21 9.23 4.68 8.81%
DY 3.69 4.67 7.35 4.84 8.25 3.49 0.00 -
P/NAPS 0.70 0.53 0.34 0.32 0.26 0.23 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