[KSENG] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 16.61%
YoY- 56.32%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 861,280 796,149 851,458 719,774 605,874 497,692 504,864 9.30%
PBT 83,007 113,161 53,315 46,380 32,055 19,016 23,821 23.11%
Tax -22,059 -14,680 -16,140 -11,876 -9,982 -6,784 -6,133 23.76%
NP 60,948 98,481 37,175 34,504 22,073 12,232 17,688 22.88%
-
NP to SH 56,692 93,562 37,175 34,504 22,073 12,232 16,133 23.28%
-
Tax Rate 26.57% 12.97% 30.27% 25.61% 31.14% 35.68% 25.75% -
Total Cost 800,332 697,668 814,283 685,270 583,801 485,460 487,176 8.62%
-
Net Worth 1,041,757 1,019,128 942,057 918,239 908,270 903,077 897,000 2.52%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 25,139 23,968 14,377 9,598 7,249 16,836 7,273 22.95%
Div Payout % 44.34% 25.62% 38.67% 27.82% 32.84% 137.64% 45.09% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,041,757 1,019,128 942,057 918,239 908,270 903,077 897,000 2.52%
NOSH 239,484 239,794 239,709 239,749 239,649 240,904 241,395 -0.13%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.08% 12.37% 4.37% 4.79% 3.64% 2.46% 3.50% -
ROE 5.44% 9.18% 3.95% 3.76% 2.43% 1.35% 1.80% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 359.64 332.01 355.20 300.22 252.82 206.59 209.14 9.45%
EPS 23.67 39.02 15.51 14.39 9.21 5.08 6.68 23.46%
DPS 10.50 10.00 6.00 4.00 3.00 7.00 3.04 22.93%
NAPS 4.35 4.25 3.93 3.83 3.79 3.7487 3.7159 2.65%
Adjusted Per Share Value based on latest NOSH - 239,749
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 238.27 220.25 235.55 199.12 167.61 137.68 139.67 9.30%
EPS 15.68 25.88 10.28 9.55 6.11 3.38 4.46 23.29%
DPS 6.95 6.63 3.98 2.66 2.01 4.66 2.01 22.95%
NAPS 2.8819 2.8193 2.6061 2.5402 2.5127 2.4983 2.4815 2.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.83 2.00 1.21 1.17 0.80 0.86 0.85 -
P/RPS 0.79 0.60 0.34 0.39 0.32 0.42 0.41 11.54%
P/EPS 11.95 5.13 7.80 8.13 8.69 16.94 12.72 -1.03%
EY 8.36 19.51 12.82 12.30 11.51 5.90 7.86 1.03%
DY 3.71 5.00 4.96 3.42 3.75 8.14 3.58 0.59%
P/NAPS 0.65 0.47 0.31 0.31 0.21 0.23 0.23 18.89%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 15/06/06 30/05/05 28/05/04 30/05/03 31/05/02 29/05/01 -
Price 3.23 2.04 1.31 1.07 0.87 0.89 0.91 -
P/RPS 0.90 0.61 0.37 0.36 0.34 0.43 0.44 12.66%
P/EPS 13.64 5.23 8.45 7.43 9.45 17.53 13.62 0.02%
EY 7.33 19.13 11.84 13.45 10.59 5.71 7.34 -0.02%
DY 3.25 4.90 4.58 3.74 3.45 7.87 3.34 -0.45%
P/NAPS 0.74 0.48 0.33 0.28 0.23 0.24 0.24 20.63%

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