[KSENG] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -9.1%
YoY- 55.84%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 178,563 161,149 174,486 142,723 124,496 129,575 132,991 21.77%
PBT 11,678 4,574 7,522 8,139 11,821 7,119 238 1249.86%
Tax -2,319 -1,842 -2,801 -1,176 -4,161 -2,590 -238 358.09%
NP 9,359 2,732 4,721 6,963 7,660 4,529 0 -
-
NP to SH 9,359 2,732 4,721 6,963 7,660 4,529 -1,318 -
-
Tax Rate 19.86% 40.27% 37.24% 14.45% 35.20% 36.38% 100.00% -
Total Cost 169,204 158,417 169,765 135,760 116,836 125,046 132,991 17.46%
-
Net Worth 914,302 908,270 720,434 900,964 908,132 903,077 893,675 1.53%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 9,598 - - - 7,249 - - -
Div Payout % 102.56% - - - 94.64% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 914,302 908,270 720,434 900,964 908,132 903,077 893,675 1.53%
NOSH 239,974 239,649 240,144 240,899 241,640 240,904 239,636 0.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.24% 1.70% 2.71% 4.88% 6.15% 3.50% 0.00% -
ROE 1.02% 0.30% 0.66% 0.77% 0.84% 0.50% -0.15% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 74.41 67.24 72.66 59.25 51.52 53.79 55.50 21.65%
EPS 3.90 1.14 1.97 2.89 3.17 1.88 -0.55 -
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.81 3.79 3.00 3.74 3.7582 3.7487 3.7293 1.44%
Adjusted Per Share Value based on latest NOSH - 240,899
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 49.68 44.84 48.55 39.71 34.64 36.05 37.00 21.77%
EPS 2.60 0.76 1.31 1.94 2.13 1.26 -0.37 -
DPS 2.67 0.00 0.00 0.00 2.02 0.00 0.00 -
NAPS 2.5439 2.5271 2.0045 2.5068 2.5267 2.5127 2.4865 1.53%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.87 0.80 0.83 0.85 0.89 0.86 0.85 -
P/RPS 1.17 1.19 1.14 1.43 1.73 1.60 1.53 -16.41%
P/EPS 22.31 70.18 42.22 29.41 28.08 45.74 -154.55 -
EY 4.48 1.43 2.37 3.40 3.56 2.19 -0.65 -
DY 4.60 0.00 0.00 0.00 3.37 0.00 0.00 -
P/NAPS 0.23 0.21 0.28 0.23 0.24 0.23 0.23 0.00%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 28/02/03 29/11/02 28/08/02 31/05/02 26/02/02 -
Price 0.97 0.87 0.79 0.86 0.92 0.89 0.83 -
P/RPS 1.30 1.29 1.09 1.45 1.79 1.65 1.50 -9.12%
P/EPS 24.87 76.32 40.19 29.75 29.02 47.34 -150.91 -
EY 4.02 1.31 2.49 3.36 3.45 2.11 -0.66 -
DY 4.12 0.00 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.25 0.23 0.26 0.23 0.24 0.24 0.22 8.92%

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