[KSENG] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.07%
YoY- 121.82%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 226,043 195,648 223,838 165,567 174,486 132,991 129,338 9.74%
PBT 28,826 57,388 9,083 14,552 7,522 238 5,615 31.32%
Tax -6,595 253 -1,976 -4,080 -2,801 -238 -15 175.62%
NP 22,231 57,641 7,107 10,472 4,721 0 5,600 25.81%
-
NP to SH 20,610 52,624 7,107 10,472 4,721 -1,318 5,600 24.24%
-
Tax Rate 22.88% -0.44% 21.75% 28.04% 37.24% 100.00% 0.27% -
Total Cost 203,812 138,007 216,731 155,095 169,765 132,991 123,738 8.66%
-
Net Worth 1,039,047 1,121,111 719,139 912,525 720,434 893,675 896,429 2.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 96 -
Div Payout % - - - - - - 1.73% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,039,047 1,121,111 719,139 912,525 720,434 893,675 896,429 2.49%
NOSH 239,411 239,553 239,713 240,138 240,144 239,636 241,742 -0.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.83% 29.46% 3.18% 6.32% 2.71% 0.00% 4.33% -
ROE 1.98% 4.69% 0.99% 1.15% 0.66% -0.15% 0.62% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 94.42 81.67 93.38 68.95 72.66 55.50 53.50 9.92%
EPS 8.60 21.97 2.97 4.36 1.97 -0.55 2.32 24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
NAPS 4.34 4.68 3.00 3.80 3.00 3.7293 3.7082 2.65%
Adjusted Per Share Value based on latest NOSH - 240,138
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 62.89 54.44 62.28 46.07 48.55 37.00 35.99 9.74%
EPS 5.73 14.64 1.98 2.91 1.31 -0.37 1.56 24.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 2.891 3.1193 2.0009 2.5389 2.0045 2.4865 2.4942 2.48%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.25 1.43 1.23 0.96 0.83 0.85 0.89 -
P/RPS 2.38 1.75 1.32 1.39 1.14 1.53 1.66 6.18%
P/EPS 26.14 6.51 41.49 22.01 42.22 -154.55 38.42 -6.21%
EY 3.83 15.36 2.41 4.54 2.37 -0.65 2.60 6.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.52 0.31 0.41 0.25 0.28 0.23 0.24 13.74%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 25/02/05 26/02/04 28/02/03 26/02/02 29/03/01 -
Price 3.04 1.89 1.26 1.08 0.79 0.83 0.85 -
P/RPS 3.22 2.31 1.35 1.57 1.09 1.50 1.59 12.47%
P/EPS 35.31 8.60 42.50 24.77 40.19 -150.91 36.69 -0.63%
EY 2.83 11.62 2.35 4.04 2.49 -0.66 2.73 0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
P/NAPS 0.70 0.40 0.42 0.28 0.26 0.22 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