[KSENG] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 242.57%
YoY- 22.18%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 216,447 241,930 242,923 178,563 124,496 118,557 136,453 7.98%
PBT 22,823 25,608 9,283 11,678 11,821 5,857 309 104.76%
Tax -6,961 -7,292 -3,984 -2,319 -4,161 -1,748 -309 68.01%
NP 15,862 18,316 5,299 9,359 7,660 4,109 0 -
-
NP to SH 14,605 16,828 5,299 9,359 7,660 4,109 -1,555 -
-
Tax Rate 30.50% 28.48% 42.92% 19.86% 35.20% 29.84% 100.00% -
Total Cost 200,585 223,614 237,624 169,204 116,836 114,448 136,453 6.62%
-
Net Worth 1,017,561 944,477 918,333 914,302 908,132 897,623 886,062 2.33%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 15,562 14,382 7,193 9,598 7,249 7,251 7,176 13.76%
Div Payout % 106.56% 85.47% 135.75% 102.56% 94.64% 176.47% 0.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,017,561 944,477 918,333 914,302 908,132 897,623 886,062 2.33%
NOSH 239,426 239,715 239,773 239,974 241,640 241,705 239,230 0.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.33% 7.57% 2.18% 5.24% 6.15% 3.47% 0.00% -
ROE 1.44% 1.78% 0.58% 1.02% 0.84% 0.46% -0.18% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 90.40 100.92 101.31 74.41 51.52 49.05 57.04 7.97%
EPS 6.10 7.02 2.21 3.90 3.17 1.70 -0.64 -
DPS 6.50 6.00 3.00 4.00 3.00 3.00 3.00 13.74%
NAPS 4.25 3.94 3.83 3.81 3.7582 3.7137 3.7038 2.31%
Adjusted Per Share Value based on latest NOSH - 239,974
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 60.22 67.31 67.59 49.68 34.64 32.99 37.97 7.98%
EPS 4.06 4.68 1.47 2.60 2.13 1.14 -0.43 -
DPS 4.33 4.00 2.00 2.67 2.02 2.02 2.00 13.73%
NAPS 2.8312 2.6278 2.5551 2.5439 2.5267 2.4975 2.4653 2.33%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.13 1.33 1.24 0.87 0.89 0.98 1.26 -
P/RPS 2.36 1.32 1.22 1.17 1.73 2.00 2.21 1.09%
P/EPS 34.92 18.95 56.11 22.31 28.08 57.65 -193.85 -
EY 2.86 5.28 1.78 4.48 3.56 1.73 -0.52 -
DY 3.05 4.51 2.42 4.60 3.37 3.06 2.38 4.21%
P/NAPS 0.50 0.34 0.32 0.23 0.24 0.26 0.34 6.63%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 30/08/04 28/08/03 28/08/02 28/08/01 14/09/00 -
Price 2.21 1.35 1.20 0.97 0.92 0.93 1.10 -
P/RPS 2.44 1.34 1.18 1.30 1.79 1.90 1.93 3.98%
P/EPS 36.23 19.23 54.30 24.87 29.02 54.71 -169.23 -
EY 2.76 5.20 1.84 4.02 3.45 1.83 -0.59 -
DY 2.94 4.44 2.50 4.12 3.26 3.23 2.73 1.24%
P/NAPS 0.52 0.34 0.31 0.25 0.24 0.25 0.30 9.59%

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