[KSENG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 54.78%
YoY- 23.94%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 661,384 446,741 203,818 677,105 511,538 339,712 161,149 155.68%
PBT 42,643 20,650 11,367 39,587 25,035 16,252 4,574 341.16%
Tax -13,173 -7,703 -3,719 -9,999 -5,919 -4,161 -1,842 269.86%
NP 29,470 12,947 7,648 29,588 19,116 12,091 2,732 386.09%
-
NP to SH 29,470 12,947 7,648 29,588 19,116 12,091 2,732 386.09%
-
Tax Rate 30.89% 37.30% 32.72% 25.26% 23.64% 25.60% 40.27% -
Total Cost 631,914 433,794 196,170 647,517 492,422 327,621 158,417 150.88%
-
Net Worth 925,583 918,277 918,239 912,556 905,368 915,839 908,270 1.26%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 14,387 7,192 - 19,211 19,212 9,615 - -
Div Payout % 48.82% 55.56% - 64.93% 100.50% 79.52% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 925,583 918,277 918,239 912,556 905,368 915,839 908,270 1.26%
NOSH 239,788 239,759 239,749 240,146 240,150 240,377 239,649 0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.46% 2.90% 3.75% 4.37% 3.74% 3.56% 1.70% -
ROE 3.18% 1.41% 0.83% 3.24% 2.11% 1.32% 0.30% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 275.82 186.33 85.01 281.96 213.01 141.32 67.24 155.59%
EPS 12.29 5.40 3.19 12.32 7.96 5.03 1.14 385.90%
DPS 6.00 3.00 0.00 8.00 8.00 4.00 0.00 -
NAPS 3.86 3.83 3.83 3.80 3.77 3.81 3.79 1.22%
Adjusted Per Share Value based on latest NOSH - 240,138
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 184.02 124.30 56.71 188.39 142.33 94.52 44.84 155.67%
EPS 8.20 3.60 2.13 8.23 5.32 3.36 0.76 386.16%
DPS 4.00 2.00 0.00 5.35 5.35 2.68 0.00 -
NAPS 2.5753 2.5549 2.5548 2.539 2.519 2.5482 2.5271 1.26%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.20 1.24 1.17 0.96 0.97 0.87 0.80 -
P/RPS 0.44 0.67 1.38 0.34 0.46 0.62 1.19 -48.39%
P/EPS 9.76 22.96 36.68 7.79 12.19 17.30 70.18 -73.06%
EY 10.24 4.35 2.73 12.83 8.21 5.78 1.43 270.18%
DY 5.00 2.42 0.00 8.33 8.25 4.60 0.00 -
P/NAPS 0.31 0.32 0.31 0.25 0.26 0.23 0.21 29.55%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 26/02/04 28/11/03 28/08/03 30/05/03 -
Price 1.24 1.20 1.07 1.08 0.97 0.97 0.87 -
P/RPS 0.45 0.64 1.26 0.38 0.46 0.69 1.29 -50.35%
P/EPS 10.09 22.22 33.54 8.77 12.19 19.28 76.32 -73.95%
EY 9.91 4.50 2.98 11.41 8.21 5.19 1.31 283.94%
DY 4.84 2.50 0.00 7.41 8.25 4.12 0.00 -
P/NAPS 0.32 0.31 0.28 0.28 0.26 0.25 0.23 24.55%

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