[KSENG] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -54.22%
YoY- -39.68%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 677,105 682,050 679,424 644,596 574,397 533,214 508,142 21.02%
PBT 39,587 33,380 32,504 18,296 34,601 36,105 37,880 2.97%
Tax -9,999 -7,892 -8,322 -7,368 -10,729 -10,570 -13,502 -18.10%
NP 29,588 25,488 24,182 10,928 23,872 25,534 24,378 13.74%
-
NP to SH 29,588 25,488 24,182 10,928 23,872 25,534 24,378 13.74%
-
Tax Rate 25.26% 23.64% 25.60% 40.27% 31.01% 29.28% 35.64% -
Total Cost 647,517 656,562 655,242 633,668 550,525 507,680 483,764 21.38%
-
Net Worth 912,556 905,368 915,839 908,270 906,118 902,074 907,102 0.39%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 19,211 25,616 19,230 - 16,869 9,647 14,481 20.67%
Div Payout % 64.93% 100.50% 79.52% - 70.67% 37.78% 59.41% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 912,556 905,368 915,839 908,270 906,118 902,074 907,102 0.39%
NOSH 240,146 240,150 240,377 239,649 240,989 241,196 241,366 -0.33%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.37% 3.74% 3.56% 1.70% 4.16% 4.79% 4.80% -
ROE 3.24% 2.82% 2.64% 1.20% 2.63% 2.83% 2.69% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 281.96 284.01 282.65 268.97 238.35 221.07 210.53 21.43%
EPS 12.32 10.61 10.06 4.56 9.91 10.59 10.10 14.12%
DPS 8.00 10.67 8.00 0.00 7.00 4.00 6.00 21.07%
NAPS 3.80 3.77 3.81 3.79 3.76 3.74 3.7582 0.73%
Adjusted Per Share Value based on latest NOSH - 239,649
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 188.39 189.77 189.04 179.35 159.82 148.36 141.38 21.02%
EPS 8.23 7.09 6.73 3.04 6.64 7.10 6.78 13.75%
DPS 5.35 7.13 5.35 0.00 4.69 2.68 4.03 20.72%
NAPS 2.539 2.519 2.5482 2.5271 2.5211 2.5099 2.5239 0.39%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.96 0.97 0.87 0.80 0.83 0.85 0.89 -
P/RPS 0.34 0.34 0.31 0.30 0.35 0.38 0.42 -13.10%
P/EPS 7.79 9.14 8.65 17.54 8.38 8.03 8.81 -7.85%
EY 12.83 10.94 11.56 5.70 11.93 12.45 11.35 8.49%
DY 8.33 11.00 9.20 0.00 8.43 4.71 6.74 15.12%
P/NAPS 0.25 0.26 0.23 0.21 0.22 0.23 0.24 2.75%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 28/08/03 30/05/03 28/02/03 29/11/02 28/08/02 -
Price 1.08 0.97 0.97 0.87 0.79 0.86 0.92 -
P/RPS 0.38 0.34 0.34 0.32 0.33 0.39 0.44 -9.28%
P/EPS 8.77 9.14 9.64 19.08 7.98 8.12 9.11 -2.49%
EY 11.41 10.94 10.37 5.24 12.54 12.31 10.98 2.58%
DY 7.41 11.00 8.25 0.00 8.86 4.65 6.52 8.87%
P/NAPS 0.28 0.26 0.25 0.23 0.21 0.23 0.24 10.79%

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