[KSENG] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -30.71%
YoY- -43.38%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 257,586 216,447 241,930 242,923 178,563 124,496 118,557 13.79%
PBT 38,034 22,823 25,608 9,283 11,678 11,821 5,857 36.56%
Tax -8,563 -6,961 -7,292 -3,984 -2,319 -4,161 -1,748 30.30%
NP 29,471 15,862 18,316 5,299 9,359 7,660 4,109 38.84%
-
NP to SH 29,767 14,605 16,828 5,299 9,359 7,660 4,109 39.08%
-
Tax Rate 22.51% 30.50% 28.48% 42.92% 19.86% 35.20% 29.84% -
Total Cost 228,115 200,585 223,614 237,624 169,204 116,836 114,448 12.17%
-
Net Worth 1,056,058 1,017,561 944,477 918,333 914,302 908,132 897,623 2.74%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 17,960 15,562 14,382 7,193 9,598 7,249 7,251 16.31%
Div Payout % 60.34% 106.56% 85.47% 135.75% 102.56% 94.64% 176.47% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,056,058 1,017,561 944,477 918,333 914,302 908,132 897,623 2.74%
NOSH 239,469 239,426 239,715 239,773 239,974 241,640 241,705 -0.15%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 11.44% 7.33% 7.57% 2.18% 5.24% 6.15% 3.47% -
ROE 2.82% 1.44% 1.78% 0.58% 1.02% 0.84% 0.46% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 107.57 90.40 100.92 101.31 74.41 51.52 49.05 13.97%
EPS 12.43 6.10 7.02 2.21 3.90 3.17 1.70 39.29%
DPS 7.50 6.50 6.00 3.00 4.00 3.00 3.00 16.49%
NAPS 4.41 4.25 3.94 3.83 3.81 3.7582 3.7137 2.90%
Adjusted Per Share Value based on latest NOSH - 239,773
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 71.26 59.88 66.93 67.20 49.40 34.44 32.80 13.79%
EPS 8.23 4.04 4.66 1.47 2.59 2.12 1.14 39.00%
DPS 4.97 4.31 3.98 1.99 2.66 2.01 2.01 16.27%
NAPS 2.9215 2.815 2.6128 2.5405 2.5294 2.5123 2.4832 2.74%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.25 2.13 1.33 1.24 0.87 0.89 0.98 -
P/RPS 3.02 2.36 1.32 1.22 1.17 1.73 2.00 7.10%
P/EPS 26.15 34.92 18.95 56.11 22.31 28.08 57.65 -12.33%
EY 3.82 2.86 5.28 1.78 4.48 3.56 1.73 14.10%
DY 2.31 3.05 4.51 2.42 4.60 3.37 3.06 -4.57%
P/NAPS 0.74 0.50 0.34 0.32 0.23 0.24 0.26 19.03%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 30/08/05 30/08/04 28/08/03 28/08/02 28/08/01 -
Price 2.93 2.21 1.35 1.20 0.97 0.92 0.93 -
P/RPS 2.72 2.44 1.34 1.18 1.30 1.79 1.90 6.15%
P/EPS 23.57 36.23 19.23 54.30 24.87 29.02 54.71 -13.08%
EY 4.24 2.76 5.20 1.84 4.02 3.45 1.83 15.02%
DY 2.56 2.94 4.44 2.50 4.12 3.26 3.23 -3.79%
P/NAPS 0.66 0.52 0.34 0.31 0.25 0.24 0.25 17.55%

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