[KSENG] QoQ Cumulative 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- -88.56%
YoY- -39.68%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 677,105 511,538 339,712 161,149 574,397 399,911 254,071 91.87%
PBT 39,587 25,035 16,252 4,574 34,601 27,079 18,940 63.25%
Tax -9,999 -5,919 -4,161 -1,842 -10,729 -7,928 -6,751 29.84%
NP 29,588 19,116 12,091 2,732 23,872 19,151 12,189 80.32%
-
NP to SH 29,588 19,116 12,091 2,732 23,872 19,151 12,189 80.32%
-
Tax Rate 25.26% 23.64% 25.60% 40.27% 31.01% 29.28% 35.64% -
Total Cost 647,517 492,422 327,621 158,417 550,525 380,760 241,882 92.45%
-
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 19,212 9,615 - 16,869 7,235 7,240 91.32%
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% 2.11% 1.32% 0.30% 2.63% 2.12% 1.34% -
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 281.96 213.01 141.32 67.24 238.35 165.80 105.26 92.53%
EPS 12.32 7.96 5.03 1.14 9.91 7.94 5.05 80.92%
DPS 8.00 8.00 4.00 0.00 7.00 3.00 3.00 91.95%
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 188.39 142.33 94.52 44.84 159.82 111.27 70.69 91.87%
EPS 8.23 5.32 3.36 0.76 6.64 5.33 3.39 80.34%
DPS 5.35 5.35 2.68 0.00 4.69 2.01 2.01 91.71%
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 0.46 0.62 1.19 0.35 0.51 0.85 -45.62%
P/EPS 7.79 12.19 17.30 70.18 8.38 10.71 17.62 -41.87%
EY 12.83 8.21 5.78 1.43 11.93 9.34 5.67 72.10%
DY 8.33 8.25 4.60 0.00 8.43 3.53 3.37 82.51%
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 0.46 0.69 1.29 0.33 0.52 0.87 -42.34%
P/EPS 8.77 12.19 19.28 76.32 7.98 10.83 18.22 -38.49%
EY 11.41 8.21 5.19 1.31 12.54 9.23 5.49 62.64%
DY 7.41 8.25 4.12 0.00 8.86 3.49 3.26 72.61%
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