[KSENG] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 7.71%
YoY- 50.67%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 719,774 677,105 686,024 656,921 605,874 574,397 534,361 21.94%
PBT 46,380 39,587 32,557 31,913 32,055 34,600 27,184 42.73%
Tax -11,876 -9,999 -8,720 -8,138 -9,982 -10,729 -8,909 21.10%
NP 34,504 29,588 23,837 23,775 22,073 23,871 18,275 52.70%
-
NP to SH 34,504 29,588 23,837 23,775 22,073 23,871 18,275 52.70%
-
Tax Rate 25.61% 25.26% 26.78% 25.50% 31.14% 31.01% 32.77% -
Total Cost 685,270 647,517 662,187 633,146 583,801 550,526 516,086 20.78%
-
Net Worth 918,239 912,525 906,994 914,302 908,270 720,434 900,964 1.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 9,598 9,598 9,598 9,598 7,249 7,249 16,834 -31.21%
Div Payout % 27.82% 32.44% 40.27% 40.37% 32.84% 30.37% 92.12% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 918,239 912,525 906,994 914,302 908,270 720,434 900,964 1.27%
NOSH 239,749 240,138 240,582 239,974 239,649 240,144 240,899 -0.31%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.79% 4.37% 3.47% 3.62% 3.64% 4.16% 3.42% -
ROE 3.76% 3.24% 2.63% 2.60% 2.43% 3.31% 2.03% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 300.22 281.96 285.15 273.75 252.82 239.19 221.82 22.33%
EPS 14.39 12.32 9.91 9.91 9.21 9.94 7.59 53.12%
DPS 4.00 4.00 4.00 4.00 3.00 3.00 7.00 -31.11%
NAPS 3.83 3.80 3.77 3.81 3.79 3.00 3.74 1.59%
Adjusted Per Share Value based on latest NOSH - 239,974
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 200.26 188.39 190.87 182.78 168.57 159.82 148.68 21.94%
EPS 9.60 8.23 6.63 6.61 6.14 6.64 5.08 52.79%
DPS 2.67 2.67 2.67 2.67 2.02 2.02 4.68 -31.18%
NAPS 2.5548 2.5389 2.5236 2.5439 2.5271 2.0045 2.5068 1.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.17 0.96 0.97 0.87 0.80 0.83 0.85 -
P/RPS 0.39 0.34 0.34 0.32 0.32 0.35 0.38 1.74%
P/EPS 8.13 7.79 9.79 8.78 8.69 8.35 11.20 -19.21%
EY 12.30 12.83 10.21 11.39 11.51 11.98 8.92 23.86%
DY 3.42 4.17 4.12 4.60 3.75 3.61 8.24 -44.32%
P/NAPS 0.31 0.25 0.26 0.23 0.21 0.28 0.23 21.99%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 26/02/04 28/11/03 28/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.07 1.08 0.97 0.97 0.87 0.79 0.86 -
P/RPS 0.36 0.38 0.34 0.35 0.34 0.33 0.39 -5.19%
P/EPS 7.43 8.77 9.79 9.79 9.45 7.95 11.34 -24.54%
EY 13.45 11.41 10.21 10.21 10.59 12.58 8.82 32.45%
DY 3.74 3.70 4.12 4.12 3.45 3.80 8.14 -40.42%
P/NAPS 0.28 0.28 0.26 0.25 0.23 0.26 0.23 13.99%

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