[KSENG] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -74.15%
YoY- 179.94%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 885,222 661,384 446,741 203,818 677,105 511,538 339,712 88.81%
PBT 51,726 42,643 20,650 11,367 39,587 25,035 16,252 115.61%
Tax -15,149 -13,173 -7,703 -3,719 -9,999 -5,919 -4,161 135.73%
NP 36,577 29,470 12,947 7,648 29,588 19,116 12,091 108.46%
-
NP to SH 36,577 29,470 12,947 7,648 29,588 19,116 12,091 108.46%
-
Tax Rate 29.29% 30.89% 37.30% 32.72% 25.26% 23.64% 25.60% -
Total Cost 848,645 631,914 433,794 196,170 647,517 492,422 327,621 88.06%
-
Net Worth 1,040,621 925,583 918,277 918,239 912,556 905,368 915,839 8.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 14,386 14,387 7,192 - 19,211 19,212 9,615 30.65%
Div Payout % 39.33% 48.82% 55.56% - 64.93% 100.50% 79.52% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 1,040,621 925,583 918,277 918,239 912,556 905,368 915,839 8.84%
NOSH 239,774 239,788 239,759 239,749 240,146 240,150 240,377 -0.16%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.13% 4.46% 2.90% 3.75% 4.37% 3.74% 3.56% -
ROE 3.51% 3.18% 1.41% 0.83% 3.24% 2.11% 1.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 369.19 275.82 186.33 85.01 281.96 213.01 141.32 89.13%
EPS 15.26 12.29 5.40 3.19 12.32 7.96 5.03 108.86%
DPS 6.00 6.00 3.00 0.00 8.00 8.00 4.00 30.87%
NAPS 4.34 3.86 3.83 3.83 3.80 3.77 3.81 9.02%
Adjusted Per Share Value based on latest NOSH - 239,749
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 246.30 184.02 124.30 56.71 188.39 142.33 94.52 88.81%
EPS 10.18 8.20 3.60 2.13 8.23 5.32 3.36 108.67%
DPS 4.00 4.00 2.00 0.00 5.35 5.35 2.68 30.44%
NAPS 2.8953 2.5753 2.5549 2.5548 2.539 2.519 2.5482 8.84%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.23 1.20 1.24 1.17 0.96 0.97 0.87 -
P/RPS 0.33 0.44 0.67 1.38 0.34 0.46 0.62 -34.19%
P/EPS 8.06 9.76 22.96 36.68 7.79 12.19 17.30 -39.76%
EY 12.40 10.24 4.35 2.73 12.83 8.21 5.78 65.95%
DY 4.88 5.00 2.42 0.00 8.33 8.25 4.60 3.99%
P/NAPS 0.28 0.31 0.32 0.31 0.25 0.26 0.23 13.94%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 30/08/04 28/05/04 26/02/04 28/11/03 28/08/03 -
Price 1.26 1.24 1.20 1.07 1.08 0.97 0.97 -
P/RPS 0.34 0.45 0.64 1.26 0.38 0.46 0.69 -37.48%
P/EPS 8.26 10.09 22.22 33.54 8.77 12.19 19.28 -43.02%
EY 12.11 9.91 4.50 2.98 11.41 8.21 5.19 75.46%
DY 4.76 4.84 2.50 0.00 7.41 8.25 4.12 10.05%
P/NAPS 0.29 0.32 0.31 0.28 0.28 0.26 0.25 10.35%

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