[KSENG] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 29.01%
YoY- -27.6%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 605,874 574,397 534,361 506,651 497,692 477,484 472,372 18.06%
PBT 32,055 34,600 27,184 24,979 19,016 15,806 21,315 31.29%
Tax -9,982 -10,729 -8,909 -9,199 -6,784 -7,066 -6,100 38.90%
NP 22,073 23,871 18,275 15,780 12,232 8,740 15,215 28.18%
-
NP to SH 22,073 23,871 18,275 15,780 12,232 8,740 15,215 28.18%
-
Tax Rate 31.14% 31.01% 32.77% 36.83% 35.68% 44.70% 28.62% -
Total Cost 583,801 550,526 516,086 490,871 485,460 468,744 457,157 17.72%
-
Net Worth 908,270 720,434 900,964 908,132 903,077 893,675 902,221 0.44%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,249 7,249 16,834 16,834 16,836 16,836 7,347 -0.89%
Div Payout % 32.84% 30.37% 92.12% 106.68% 137.64% 192.64% 48.29% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 908,270 720,434 900,964 908,132 903,077 893,675 902,221 0.44%
NOSH 239,649 240,144 240,899 241,640 240,904 239,636 241,513 -0.51%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.64% 4.16% 3.42% 3.11% 2.46% 1.83% 3.22% -
ROE 2.43% 3.31% 2.03% 1.74% 1.35% 0.98% 1.69% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 252.82 239.19 221.82 209.67 206.59 199.25 195.59 18.68%
EPS 9.21 9.94 7.59 6.53 5.08 3.65 6.30 28.83%
DPS 3.00 3.00 7.00 7.00 7.00 7.00 3.04 -0.87%
NAPS 3.79 3.00 3.74 3.7582 3.7487 3.7293 3.7357 0.96%
Adjusted Per Share Value based on latest NOSH - 241,640
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 167.61 158.90 147.83 140.16 137.68 132.09 130.68 18.06%
EPS 6.11 6.60 5.06 4.37 3.38 2.42 4.21 28.21%
DPS 2.01 2.01 4.66 4.66 4.66 4.66 2.03 -0.65%
NAPS 2.5127 1.993 2.4925 2.5123 2.4983 2.4723 2.4959 0.44%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.80 0.83 0.85 0.89 0.86 0.85 0.73 -
P/RPS 0.32 0.35 0.38 0.42 0.42 0.43 0.37 -9.23%
P/EPS 8.69 8.35 11.20 13.63 16.94 23.31 11.59 -17.48%
EY 11.51 11.98 8.92 7.34 5.90 4.29 8.63 21.18%
DY 3.75 3.61 8.24 7.87 8.14 8.24 4.16 -6.68%
P/NAPS 0.21 0.28 0.23 0.24 0.23 0.23 0.20 3.30%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 28/08/02 31/05/02 26/02/02 30/11/01 -
Price 0.87 0.79 0.86 0.92 0.89 0.83 0.85 -
P/RPS 0.34 0.33 0.39 0.44 0.43 0.42 0.43 -14.50%
P/EPS 9.45 7.95 11.34 14.09 17.53 22.76 13.49 -21.14%
EY 10.59 12.58 8.82 7.10 5.71 4.39 7.41 26.90%
DY 3.45 3.80 8.14 7.61 7.87 8.43 3.58 -2.43%
P/NAPS 0.23 0.26 0.23 0.24 0.24 0.22 0.23 0.00%

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