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

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Annualized Quarter Result
Revenue	677,105	682,050	679,424	644,596	574,397	533,214	508,142	21.02%
YoY %	-0.73%	0.39%	5.40%	12.22%	7.72%	4.93%	-	-
Horiz. %	133.25%	134.22%	133.71%	126.85%	113.04%	104.93%	100.00%	-
PBT	39,587	33,380	32,504	18,296	34,601	36,105	37,880	2.97%
YoY %	18.59%	2.70%	77.66%	-47.12%	-4.17%	-4.69%	-	-
Horiz. %	104.51%	88.12%	85.81%	48.30%	91.34%	95.31%	100.00%	-
Tax	-9,999	-7,892	-8,322	-7,368	-10,729	-10,570	-13,502	-18.10%
YoY %	-26.70%	5.17%	-12.95%	31.33%	-1.50%	21.72%	-	-
Horiz. %	74.06%	58.45%	61.64%	54.57%	79.46%	78.28%	100.00%	-
NP	29,588	25,488	24,182	10,928	23,872	25,534	24,378	13.74%
YoY %	16.09%	5.40%	121.28%	-54.22%	-6.51%	4.74%	-	-
Horiz. %	121.37%	104.55%	99.20%	44.83%	97.92%	104.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,588	25,488	24,182	10,928	23,872	25,534	24,378	13.74%
YoY %	16.09%	5.40%	121.28%	-54.22%	-6.51%	4.74%	-	-
Horiz. %	121.37%	104.55%	99.20%	44.83%	97.92%	104.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.26%	23.64%	25.60%	40.27%	31.01%	29.28%	35.64%	-
YoY %	6.85%	-7.66%	-36.43%	29.86%	5.91%	-17.85%	-	-
Horiz. %	70.88%	66.33%	71.83%	112.99%	87.01%	82.15%	100.00%	-
Total Cost	647,517	656,562	655,242	633,668	550,525	507,680	483,764	21.38%
YoY %	-1.38%	0.20%	3.40%	15.10%	8.44%	4.94%	-	-
Horiz. %	133.85%	135.72%	135.45%	130.99%	113.80%	104.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	912,556	905,368	915,839	908,270	906,118	902,074	907,102	0.39%
YoY %	0.79%	-1.14%	0.83%	0.24%	0.45%	-0.55%	-	-
Horiz. %	100.60%	99.81%	100.96%	100.13%	99.89%	99.45%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	19,211	25,616	19,230	-	16,869	9,647	14,481	20.67%
YoY %	-25.00%	33.21%	0.00%	-	74.86%	-33.38%	-	-
Horiz. %	132.66%	176.89%	132.79%	-	116.49%	66.62%	100.00%	-
Div Payout %	64.93%	100.50%	79.52%	-	70.67%	37.78%	59.41%	-
YoY %	-35.39%	26.38%	0.00%	-	87.06%	-36.41%	-	-
Horiz. %	109.29%	169.16%	133.85%	-	118.95%	63.59%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	912,556	905,368	915,839	908,270	906,118	902,074	907,102	0.39%
YoY %	0.79%	-1.14%	0.83%	0.24%	0.45%	-0.55%	-	-
Horiz. %	100.60%	99.81%	100.96%	100.13%	99.89%	99.45%	100.00%	-
NOSH	240,146	240,150	240,377	239,649	240,989	241,196	241,366	-0.33%
YoY %	-0.00%	-0.09%	0.30%	-0.56%	-0.09%	-0.07%	-	-
Horiz. %	99.49%	99.50%	99.59%	99.29%	99.84%	99.93%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	4.37%	3.74%	3.56%	1.70%	4.16%	4.79%	4.80%	-
YoY %	16.84%	5.06%	109.41%	-59.13%	-13.15%	-0.21%	-	-
Horiz. %	91.04%	77.92%	74.17%	35.42%	86.67%	99.79%	100.00%	-
ROE	3.24%	2.82%	2.64%	1.20%	2.63%	2.83%	2.69%	-
YoY %	14.89%	6.82%	120.00%	-54.37%	-7.07%	5.20%	-	-
Horiz. %	120.45%	104.83%	98.14%	44.61%	97.77%	105.20%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	281.96	284.01	282.65	268.97	238.35	221.07	210.53	21.43%
YoY %	-0.72%	0.48%	5.09%	12.85%	7.82%	5.01%	-	-
Horiz. %	133.93%	134.90%	134.26%	127.76%	113.21%	105.01%	100.00%	-
EPS	12.32	10.61	10.06	4.56	9.91	10.59	10.10	14.12%
YoY %	16.12%	5.47%	120.61%	-53.99%	-6.42%	4.85%	-	-
Horiz. %	121.98%	105.05%	99.60%	45.15%	98.12%	104.85%	100.00%	-
DPS	8.00	10.67	8.00	0.00	7.00	4.00	6.00	21.07%
YoY %	-25.02%	33.38%	0.00%	0.00%	75.00%	-33.33%	-	-
Horiz. %	133.33%	177.83%	133.33%	0.00%	116.67%	66.67%	100.00%	-
NAPS	3.80	3.77	3.81	3.79	3.76	3.74	3.7582	0.73%
YoY %	0.80%	-1.05%	0.53%	0.80%	0.53%	-0.48%	-	-
Horiz. %	101.11%	100.31%	101.38%	100.85%	100.05%	99.52%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 239,649
RPS	187.32	188.68	187.96	178.32	158.90	147.51	140.57	21.03%
YoY %	-0.72%	0.38%	5.41%	12.22%	7.72%	4.94%	-	-
Horiz. %	133.26%	134.22%	133.71%	126.85%	113.04%	104.94%	100.00%	-
EPS	8.19	7.05	6.69	3.02	6.60	7.06	6.74	13.83%
YoY %	16.17%	5.38%	121.52%	-54.24%	-6.52%	4.75%	-	-
Horiz. %	121.51%	104.60%	99.26%	44.81%	97.92%	104.75%	100.00%	-
DPS	5.31	7.09	5.32	0.00	4.67	2.67	4.01	20.52%
YoY %	-25.11%	33.27%	0.00%	0.00%	74.91%	-33.42%	-	-
Horiz. %	132.42%	176.81%	132.67%	0.00%	116.46%	66.58%	100.00%	-
NAPS	2.5245	2.5046	2.5336	2.5127	2.5067	2.4955	2.5094	0.39%
YoY %	0.79%	-1.14%	0.83%	0.24%	0.45%	-0.55%	-	-
Horiz. %	100.60%	99.81%	100.96%	100.13%	99.89%	99.45%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	0.00%	9.68%	3.33%	-14.29%	-7.89%	-9.52%	-	-
Horiz. %	80.95%	80.95%	73.81%	71.43%	83.33%	90.48%	100.00%	-
P/EPS	7.79	9.14	8.65	17.54	8.38	8.03	8.81	-7.85%
YoY %	-14.77%	5.66%	-50.68%	109.31%	4.36%	-8.85%	-	-
Horiz. %	88.42%	103.75%	98.18%	199.09%	95.12%	91.15%	100.00%	-
EY	12.83	10.94	11.56	5.70	11.93	12.45	11.35	8.49%
YoY %	17.28%	-5.36%	102.81%	-52.22%	-4.18%	9.69%	-	-
Horiz. %	113.04%	96.39%	101.85%	50.22%	105.11%	109.69%	100.00%	-
DY	8.33	11.00	9.20	0.00	8.43	4.71	6.74	15.12%
YoY %	-24.27%	19.57%	0.00%	0.00%	78.98%	-30.12%	-	-
Horiz. %	123.59%	163.20%	136.50%	0.00%	125.07%	69.88%	100.00%	-
P/NAPS	0.25	0.26	0.23	0.21	0.22	0.23	0.24	2.75%
YoY %	-3.85%	13.04%	9.52%	-4.55%	-4.35%	-4.17%	-	-
Horiz. %	104.17%	108.33%	95.83%	87.50%	91.67%	95.83%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
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%
YoY %	11.76%	0.00%	6.25%	-3.03%	-15.38%	-11.36%	-	-
Horiz. %	86.36%	77.27%	77.27%	72.73%	75.00%	88.64%	100.00%	-
P/EPS	8.77	9.14	9.64	19.08	7.98	8.12	9.11	-2.49%
YoY %	-4.05%	-5.19%	-49.48%	139.10%	-1.72%	-10.87%	-	-
Horiz. %	96.27%	100.33%	105.82%	209.44%	87.60%	89.13%	100.00%	-
EY	11.41	10.94	10.37	5.24	12.54	12.31	10.98	2.58%
YoY %	4.30%	5.50%	97.90%	-58.21%	1.87%	12.11%	-	-
Horiz. %	103.92%	99.64%	94.44%	47.72%	114.21%	112.11%	100.00%	-
DY	7.41	11.00	8.25	0.00	8.86	4.65	6.52	8.87%
YoY %	-32.64%	33.33%	0.00%	0.00%	90.54%	-28.68%	-	-
Horiz. %	113.65%	168.71%	126.53%	0.00%	135.89%	71.32%	100.00%	-
P/NAPS	0.28	0.26	0.25	0.23	0.21	0.23	0.24	10.79%
YoY %	7.69%	4.00%	8.70%	9.52%	-8.70%	-4.17%	-	-
Horiz. %	116.67%	108.33%	104.17%	95.83%	87.50%	95.83%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

928

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

398

GENTING

GENTING BHD

350

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

UCHITEC

UCHI TECHNOLOGIES BHD

277

MAYBANK

MALAYAN BANKING BHD

241

DNEX

DAGANG NEXCHANGE BERHAD

235

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More