[KSENG] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -35.28%
YoY- -51.94%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 533,214 508,142 518,300 474,222 454,974 456,042 437,856 14.02%
PBT 36,105 37,880 28,476 15,938 20,933 19,532 15,636 74.61%
Tax -10,570 -13,502 -10,360 -7,641 -8,113 -9,238 -11,484 -5.37%
NP 25,534 24,378 18,116 8,297 12,820 10,294 4,152 235.29%
-
NP to SH 25,534 24,378 18,116 8,297 12,820 10,294 4,152 235.29%
-
Tax Rate 29.28% 35.64% 36.38% 47.94% 38.76% 47.30% 73.45% -
Total Cost 507,680 483,764 500,184 465,925 442,154 445,748 433,704 11.05%
-
Net Worth 902,074 907,102 903,077 899,476 902,481 897,390 897,000 0.37%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 9,647 14,481 - 72 - - - -
Div Payout % 37.78% 59.41% - 0.87% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 902,074 907,102 903,077 899,476 902,481 897,390 897,000 0.37%
NOSH 241,196 241,366 240,904 241,191 241,582 241,643 241,395 -0.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.79% 4.80% 3.50% 1.75% 2.82% 2.26% 0.95% -
ROE 2.83% 2.69% 2.01% 0.92% 1.42% 1.15% 0.46% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 221.07 210.53 215.15 196.62 188.33 188.73 181.39 14.08%
EPS 10.59 10.10 7.52 3.44 5.31 4.26 1.72 235.55%
DPS 4.00 6.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 3.74 3.7582 3.7487 3.7293 3.7357 3.7137 3.7159 0.43%
Adjusted Per Share Value based on latest NOSH - 239,636
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 148.36 141.38 144.21 131.94 126.59 126.89 121.83 14.02%
EPS 7.10 6.78 5.04 2.31 3.57 2.86 1.16 234.23%
DPS 2.68 4.03 0.00 0.02 0.00 0.00 0.00 -
NAPS 2.5099 2.5239 2.5127 2.5026 2.511 2.4968 2.4957 0.37%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.85 0.89 0.86 0.85 0.73 0.98 0.85 -
P/RPS 0.38 0.42 0.40 0.43 0.39 0.52 0.47 -13.20%
P/EPS 8.03 8.81 11.44 24.71 13.76 23.00 49.42 -70.19%
EY 12.45 11.35 8.74 4.05 7.27 4.35 2.02 235.78%
DY 4.71 6.74 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.23 0.23 0.20 0.26 0.23 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 31/05/02 26/02/02 30/11/01 28/08/01 29/05/01 -
Price 0.86 0.92 0.89 0.83 0.85 0.93 0.91 -
P/RPS 0.39 0.44 0.41 0.42 0.45 0.49 0.50 -15.25%
P/EPS 8.12 9.11 11.84 24.13 16.02 21.83 52.91 -71.30%
EY 12.31 10.98 8.45 4.14 6.24 4.58 1.89 248.36%
DY 4.65 6.52 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.24 0.22 0.23 0.25 0.24 -2.79%

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