[KSENG] QoQ 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- 49.07%
YoY- 121.82%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 214,643 242,923 203,818 165,567 171,826 178,563 161,149 20.99%
PBT 21,993 9,283 11,367 14,552 8,783 11,678 4,574 184.06%
Tax -5,470 -3,984 -3,719 -4,080 -1,758 -2,319 -1,842 106.19%
NP 16,523 5,299 7,648 10,472 7,025 9,359 2,732 230.86%
-
NP to SH 16,523 5,299 7,648 10,472 7,025 9,359 2,732 230.86%
-
Tax Rate 24.87% 42.92% 32.72% 28.04% 20.02% 19.86% 40.27% -
Total Cost 198,120 237,624 196,170 155,095 164,801 169,204 158,417 16.03%
-
Net Worth 924,330 918,333 918,239 912,525 906,994 914,302 908,270 1.17%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 7,193 - - 9,623 9,598 - -
Div Payout % - 135.75% - - 136.99% 102.56% - -
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 924,330 918,333 918,239 912,525 906,994 914,302 908,270 1.17%
NOSH 239,463 239,773 239,749 240,138 240,582 239,974 239,649 -0.05%
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 7.70% 2.18% 3.75% 6.32% 4.09% 5.24% 1.70% -
ROE 1.79% 0.58% 0.83% 1.15% 0.77% 1.02% 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 89.63 101.31 85.01 68.95 71.42 74.41 67.24 21.05%
EPS 6.90 2.21 3.19 4.36 2.92 3.90 1.14 231.03%
DPS 0.00 3.00 0.00 0.00 4.00 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 59.72 67.59 56.71 46.07 47.81 49.68 44.84 20.98%
EPS 4.60 1.47 2.13 2.91 1.95 2.60 0.76 231.03%
DPS 0.00 2.00 0.00 0.00 2.68 2.67 0.00 -
NAPS 2.5718 2.5551 2.5548 2.5389 2.5236 2.5439 2.5271 1.17%
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 1.34 1.22 1.38 1.39 1.36 1.17 1.19 8.21%
P/EPS 17.39 56.11 36.68 22.01 33.22 22.31 70.18 -60.44%
EY 5.75 1.78 2.73 4.54 3.01 4.48 1.43 152.22%
DY 0.00 2.42 0.00 0.00 4.12 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 1.38 1.18 1.26 1.57 1.36 1.30 1.29 4.58%
P/EPS 17.97 54.30 33.54 24.77 33.22 24.87 76.32 -61.76%
EY 5.56 1.84 2.98 4.04 3.01 4.02 1.31 161.45%
DY 0.00 2.50 0.00 0.00 4.12 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