[KSENG] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.42%
YoY- 23.62%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,117,708 819,854 803,987 885,222 677,105 574,397 477,484 15.22%
PBT 117,832 79,992 116,828 51,726 39,587 34,600 15,806 39.74%
Tax -31,678 -21,342 -15,941 -15,149 -9,999 -10,729 -7,066 28.39%
NP 86,154 58,650 100,887 36,577 29,588 23,871 8,740 46.40%
-
NP to SH 84,426 54,400 97,132 36,577 29,588 23,871 8,740 45.91%
-
Tax Rate 26.88% 26.68% 13.64% 29.29% 25.26% 31.01% 44.70% -
Total Cost 1,031,554 761,204 703,100 848,645 647,517 550,526 468,744 14.04%
-
Net Worth 1,089,543 1,039,047 1,121,111 719,139 912,525 720,434 893,675 3.35%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 27,541 25,139 23,968 14,377 9,598 7,249 16,836 8.54%
Div Payout % 32.62% 46.21% 24.68% 39.31% 32.44% 30.37% 192.64% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 1,089,543 1,039,047 1,121,111 719,139 912,525 720,434 893,675 3.35%
NOSH 239,460 239,411 239,553 239,713 240,138 240,144 239,636 -0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.71% 7.15% 12.55% 4.13% 4.37% 4.16% 1.83% -
ROE 7.75% 5.24% 8.66% 5.09% 3.24% 3.31% 0.98% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 466.76 342.45 335.62 369.28 281.96 239.19 199.25 15.23%
EPS 35.26 22.72 40.55 15.26 12.32 9.94 3.65 45.91%
DPS 11.50 10.50 10.00 6.00 4.00 3.00 7.00 8.62%
NAPS 4.55 4.34 4.68 3.00 3.80 3.00 3.7293 3.36%
Adjusted Per Share Value based on latest NOSH - 239,713
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 310.98 228.11 223.70 246.30 188.39 159.82 132.85 15.22%
EPS 23.49 15.14 27.03 10.18 8.23 6.64 2.43 45.92%
DPS 7.66 6.99 6.67 4.00 2.67 2.02 4.68 8.55%
NAPS 3.0315 2.891 3.1193 2.0009 2.5389 2.0045 2.4865 3.35%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.25 2.25 1.43 1.23 0.96 0.83 0.85 -
P/RPS 0.70 0.66 0.43 0.33 0.34 0.35 0.43 8.45%
P/EPS 9.22 9.90 3.53 8.06 7.79 8.35 23.31 -14.31%
EY 10.85 10.10 28.35 12.41 12.83 11.98 4.29 16.71%
DY 3.54 4.67 6.99 4.88 4.17 3.61 8.24 -13.12%
P/NAPS 0.71 0.52 0.31 0.41 0.25 0.28 0.23 20.65%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 28/02/06 25/02/05 26/02/04 28/02/03 26/02/02 -
Price 2.99 3.04 1.89 1.26 1.08 0.79 0.83 -
P/RPS 0.64 0.89 0.56 0.34 0.38 0.33 0.42 7.26%
P/EPS 8.48 13.38 4.66 8.26 8.77 7.95 22.76 -15.16%
EY 11.79 7.47 21.45 12.11 11.41 12.58 4.39 17.88%
DY 3.85 3.45 5.29 4.76 3.70 3.80 8.43 -12.23%
P/NAPS 0.66 0.70 0.40 0.42 0.28 0.26 0.22 20.08%

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