[KSENG] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 1.63%
YoY- 7.74%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,242,604 861,280 796,149 851,458 719,774 605,874 497,692 16.45%
PBT 139,580 83,007 113,161 53,315 46,380 32,055 19,016 39.36%
Tax -37,502 -22,059 -14,680 -16,140 -11,876 -9,982 -6,784 32.93%
NP 102,078 60,948 98,481 37,175 34,504 22,073 12,232 42.37%
-
NP to SH 98,988 56,692 93,562 37,175 34,504 22,073 12,232 41.64%
-
Tax Rate 26.87% 26.57% 12.97% 30.27% 25.61% 31.14% 35.68% -
Total Cost 1,140,526 800,332 697,668 814,283 685,270 583,801 485,460 15.28%
-
Net Worth 1,089,671 1,041,757 1,019,128 942,057 918,239 908,270 903,077 3.17%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 27,541 25,139 23,968 14,377 9,598 7,249 16,836 8.54%
Div Payout % 27.82% 44.34% 25.62% 38.67% 27.82% 32.84% 137.64% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 1,089,671 1,041,757 1,019,128 942,057 918,239 908,270 903,077 3.17%
NOSH 239,488 239,484 239,794 239,709 239,749 239,649 240,904 -0.09%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 8.21% 7.08% 12.37% 4.37% 4.79% 3.64% 2.46% -
ROE 9.08% 5.44% 9.18% 3.95% 3.76% 2.43% 1.35% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 518.86 359.64 332.01 355.20 300.22 252.82 206.59 16.57%
EPS 41.33 23.67 39.02 15.51 14.39 9.21 5.08 41.77%
DPS 11.50 10.50 10.00 6.00 4.00 3.00 7.00 8.61%
NAPS 4.55 4.35 4.25 3.93 3.83 3.79 3.7487 3.27%
Adjusted Per Share Value based on latest NOSH - 239,709
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 345.73 239.64 221.51 236.90 200.26 168.57 138.47 16.45%
EPS 27.54 15.77 26.03 10.34 9.60 6.14 3.40 41.66%
DPS 7.66 6.99 6.67 4.00 2.67 2.02 4.68 8.55%
NAPS 3.0318 2.8985 2.8355 2.6211 2.5548 2.5271 2.5127 3.17%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.77 2.83 2.00 1.21 1.17 0.80 0.86 -
P/RPS 0.53 0.79 0.60 0.34 0.39 0.32 0.42 3.94%
P/EPS 6.70 11.95 5.13 7.80 8.13 8.69 16.94 -14.31%
EY 14.92 8.36 19.51 12.82 12.30 11.51 5.90 16.70%
DY 4.15 3.71 5.00 4.96 3.42 3.75 8.14 -10.61%
P/NAPS 0.61 0.65 0.47 0.31 0.31 0.21 0.23 17.63%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 29/05/07 15/06/06 30/05/05 28/05/04 30/05/03 31/05/02 -
Price 3.13 3.23 2.04 1.31 1.07 0.87 0.89 -
P/RPS 0.60 0.90 0.61 0.37 0.36 0.34 0.43 5.70%
P/EPS 7.57 13.64 5.23 8.45 7.43 9.45 17.53 -13.04%
EY 13.21 7.33 19.13 11.84 13.45 10.59 5.71 14.98%
DY 3.67 3.25 4.90 4.58 3.74 3.45 7.87 -11.92%
P/NAPS 0.69 0.74 0.48 0.33 0.28 0.23 0.24 19.22%

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