[KSENG] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -24.94%
YoY- 0.89%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 242,923 203,818 165,567 171,826 178,563 161,149 174,486 24.70%
PBT 9,283 11,367 14,552 8,783 11,678 4,574 7,522 15.06%
Tax -3,984 -3,719 -4,080 -1,758 -2,319 -1,842 -2,801 26.50%
NP 5,299 7,648 10,472 7,025 9,359 2,732 4,721 8.01%
-
NP to SH 5,299 7,648 10,472 7,025 9,359 2,732 4,721 8.01%
-
Tax Rate 42.92% 32.72% 28.04% 20.02% 19.86% 40.27% 37.24% -
Total Cost 237,624 196,170 155,095 164,801 169,204 158,417 169,765 25.15%
-
Net Worth 918,333 918,239 912,525 906,994 914,302 908,270 720,434 17.58%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 7,193 - - 9,623 9,598 - - -
Div Payout % 135.75% - - 136.99% 102.56% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 918,333 918,239 912,525 906,994 914,302 908,270 720,434 17.58%
NOSH 239,773 239,749 240,138 240,582 239,974 239,649 240,144 -0.10%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.18% 3.75% 6.32% 4.09% 5.24% 1.70% 2.71% -
ROE 0.58% 0.83% 1.15% 0.77% 1.02% 0.30% 0.66% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 101.31 85.01 68.95 71.42 74.41 67.24 72.66 24.83%
EPS 2.21 3.19 4.36 2.92 3.90 1.14 1.97 7.97%
DPS 3.00 0.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 3.83 3.83 3.80 3.77 3.81 3.79 3.00 17.70%
Adjusted Per Share Value based on latest NOSH - 240,582
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 67.59 56.71 46.07 47.81 49.68 44.84 48.55 24.70%
EPS 1.47 2.13 2.91 1.95 2.60 0.76 1.31 7.99%
DPS 2.00 0.00 0.00 2.68 2.67 0.00 0.00 -
NAPS 2.5551 2.5548 2.5389 2.5236 2.5439 2.5271 2.0045 17.57%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.24 1.17 0.96 0.97 0.87 0.80 0.83 -
P/RPS 1.22 1.38 1.39 1.36 1.17 1.19 1.14 4.62%
P/EPS 56.11 36.68 22.01 33.22 22.31 70.18 42.22 20.89%
EY 1.78 2.73 4.54 3.01 4.48 1.43 2.37 -17.38%
DY 2.42 0.00 0.00 4.12 4.60 0.00 0.00 -
P/NAPS 0.32 0.31 0.25 0.26 0.23 0.21 0.28 9.31%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 26/02/04 28/11/03 28/08/03 30/05/03 28/02/03 -
Price 1.20 1.07 1.08 0.97 0.97 0.87 0.79 -
P/RPS 1.18 1.26 1.57 1.36 1.30 1.29 1.09 5.43%
P/EPS 54.30 33.54 24.77 33.22 24.87 76.32 40.19 22.23%
EY 1.84 2.98 4.04 3.01 4.02 1.31 2.49 -18.27%
DY 2.50 0.00 0.00 4.12 4.12 0.00 0.00 -
P/NAPS 0.31 0.28 0.28 0.26 0.25 0.23 0.26 12.45%

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