[KSENG] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -42.56%
YoY- -49.38%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 534,361 506,651 497,692 477,484 472,372 486,968 504,864 3.85%
PBT 27,184 24,979 19,016 15,806 21,315 29,369 23,821 9.19%
Tax -8,909 -9,199 -6,784 -7,066 -6,100 -7,572 -6,133 28.23%
NP 18,275 15,780 12,232 8,740 15,215 21,797 17,688 2.19%
-
NP to SH 18,275 15,780 12,232 8,740 15,215 21,797 16,133 8.65%
-
Tax Rate 32.77% 36.83% 35.68% 44.70% 28.62% 25.78% 25.75% -
Total Cost 516,086 490,871 485,460 468,744 457,157 465,171 487,176 3.91%
-
Net Worth 900,964 908,132 903,077 893,675 902,221 897,623 897,000 0.29%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 16,834 16,834 16,836 16,836 7,347 7,347 7,273 74.88%
Div Payout % 92.12% 106.68% 137.64% 192.64% 48.29% 33.71% 45.09% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 900,964 908,132 903,077 893,675 902,221 897,623 897,000 0.29%
NOSH 240,899 241,640 240,904 239,636 241,513 241,705 241,395 -0.13%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.42% 3.11% 2.46% 1.83% 3.22% 4.48% 3.50% -
ROE 2.03% 1.74% 1.35% 0.98% 1.69% 2.43% 1.80% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 221.82 209.67 206.59 199.25 195.59 201.47 209.14 3.99%
EPS 7.59 6.53 5.08 3.65 6.30 9.02 6.68 8.87%
DPS 7.00 7.00 7.00 7.00 3.04 3.04 3.04 74.28%
NAPS 3.74 3.7582 3.7487 3.7293 3.7357 3.7137 3.7159 0.43%
Adjusted Per Share Value based on latest NOSH - 239,636
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 148.68 140.97 138.47 132.85 131.43 135.49 140.47 3.85%
EPS 5.08 4.39 3.40 2.43 4.23 6.06 4.49 8.57%
DPS 4.68 4.68 4.68 4.68 2.04 2.04 2.02 75.00%
NAPS 2.5068 2.5267 2.5127 2.4865 2.5103 2.4975 2.4957 0.29%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.85 0.89 0.86 0.85 0.73 0.98 0.85 -
P/RPS 0.38 0.42 0.42 0.43 0.37 0.49 0.41 -4.93%
P/EPS 11.20 13.63 16.94 23.31 11.59 10.87 12.72 -8.12%
EY 8.92 7.34 5.90 4.29 8.63 9.20 7.86 8.79%
DY 8.24 7.87 8.14 8.24 4.16 3.10 3.58 74.23%
P/NAPS 0.23 0.24 0.23 0.23 0.20 0.26 0.23 0.00%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 28/08/02 31/05/02 26/02/02 30/11/01 28/08/01 29/05/01 -
Price 0.86 0.92 0.89 0.83 0.85 0.93 0.91 -
P/RPS 0.39 0.44 0.43 0.42 0.43 0.46 0.44 -7.72%
P/EPS 11.34 14.09 17.53 22.76 13.49 10.31 13.62 -11.48%
EY 8.82 7.10 5.71 4.39 7.41 9.70 7.34 13.01%
DY 8.14 7.61 7.87 8.43 3.58 3.27 3.34 81.00%
P/NAPS 0.23 0.24 0.24 0.22 0.23 0.25 0.24 -2.79%

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