[KSENG] QoQ TTM Result on 31-Mar-2002 [#1]

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
TTM Result
Revenue	574,397	534,361	506,651	497,692	477,484	472,372	486,968	11.60%
YoY %	7.49%	5.47%	1.80%	4.23%	1.08%	-3.00%	-	-
Horiz. %	117.95%	109.73%	104.04%	102.20%	98.05%	97.00%	100.00%	-
PBT	34,600	27,184	24,979	19,016	15,806	21,315	29,369	11.51%
YoY %	27.28%	8.83%	31.36%	20.31%	-25.85%	-27.42%	-	-
Horiz. %	117.81%	92.56%	85.05%	64.75%	53.82%	72.58%	100.00%	-
Tax	-10,729	-8,909	-9,199	-6,784	-7,066	-6,100	-7,572	26.07%
YoY %	-20.43%	3.15%	-35.60%	3.99%	-15.84%	19.44%	-	-
Horiz. %	141.69%	117.66%	121.49%	89.59%	93.32%	80.56%	100.00%	-
NP	23,871	18,275	15,780	12,232	8,740	15,215	21,797	6.22%
YoY %	30.62%	15.81%	29.01%	39.95%	-42.56%	-30.20%	-	-
Horiz. %	109.52%	83.84%	72.40%	56.12%	40.10%	69.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,871	18,275	15,780	12,232	8,740	15,215	21,797	6.22%
YoY %	30.62%	15.81%	29.01%	39.95%	-42.56%	-30.20%	-	-
Horiz. %	109.52%	83.84%	72.40%	56.12%	40.10%	69.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.01%	32.77%	36.83%	35.68%	44.70%	28.62%	25.78%	-
YoY %	-5.37%	-11.02%	3.22%	-20.18%	56.18%	11.02%	-	-
Horiz. %	120.29%	127.11%	142.86%	138.40%	173.39%	111.02%	100.00%	-
Total Cost	550,526	516,086	490,871	485,460	468,744	457,157	465,171	11.85%
YoY %	6.67%	5.14%	1.11%	3.57%	2.53%	-1.72%	-	-
Horiz. %	118.35%	110.95%	105.52%	104.36%	100.77%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	720,434	900,964	908,132	903,077	893,675	902,221	897,623	-13.60%
YoY %	-20.04%	-0.79%	0.56%	1.05%	-0.95%	0.51%	-	-
Horiz. %	80.26%	100.37%	101.17%	100.61%	99.56%	100.51%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Dividend
Div	7,249	16,834	16,834	16,836	16,836	7,347	7,347	-0.88%
YoY %	-56.94%	0.00%	-0.01%	0.00%	129.15%	0.00%	-	-
Horiz. %	98.67%	229.13%	229.13%	229.15%	229.15%	100.00%	100.00%	-
Div Payout %	30.37%	92.12%	106.68%	137.64%	192.64%	48.29%	33.71%	-
YoY %	-67.03%	-13.65%	-22.49%	-28.55%	298.92%	43.25%	-	-
Horiz. %	90.09%	273.27%	316.46%	408.31%	571.46%	143.25%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Equity
Net Worth	720,434	900,964	908,132	903,077	893,675	902,221	897,623	-13.60%
YoY %	-20.04%	-0.79%	0.56%	1.05%	-0.95%	0.51%	-	-
Horiz. %	80.26%	100.37%	101.17%	100.61%	99.56%	100.51%	100.00%	-
NOSH	240,144	240,899	241,640	240,904	239,636	241,513	241,705	-0.42%
YoY %	-0.31%	-0.31%	0.31%	0.53%	-0.78%	-0.08%	-	-
Horiz. %	99.35%	99.67%	99.97%	99.67%	99.14%	99.92%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Ratio Analysis
NP Margin	4.16%	3.42%	3.11%	2.46%	1.83%	3.22%	4.48%	-
YoY %	21.64%	9.97%	26.42%	34.43%	-43.17%	-28.12%	-	-
Horiz. %	92.86%	76.34%	69.42%	54.91%	40.85%	71.88%	100.00%	-
ROE	3.31%	2.03%	1.74%	1.35%	0.98%	1.69%	2.43%	-
YoY %	63.05%	16.67%	28.89%	37.76%	-42.01%	-30.45%	-	-
Horiz. %	136.21%	83.54%	71.60%	55.56%	40.33%	69.55%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Per Share
RPS	239.19	221.82	209.67	206.59	199.25	195.59	201.47	12.08%
YoY %	7.83%	5.79%	1.49%	3.68%	1.87%	-2.92%	-	-
Horiz. %	118.72%	110.10%	104.07%	102.54%	98.90%	97.08%	100.00%	-
EPS	9.94	7.59	6.53	5.08	3.65	6.30	9.02	6.67%
YoY %	30.96%	16.23%	28.54%	39.18%	-42.06%	-30.16%	-	-
Horiz. %	110.20%	84.15%	72.39%	56.32%	40.47%	69.84%	100.00%	-
DPS	3.00	7.00	7.00	7.00	7.00	3.04	3.04	-0.87%
YoY %	-57.14%	0.00%	0.00%	0.00%	130.26%	0.00%	-	-
Horiz. %	98.68%	230.26%	230.26%	230.26%	230.26%	100.00%	100.00%	-
NAPS	3.00	3.74	3.7582	3.7487	3.7293	3.7357	3.7137	-13.22%
YoY %	-19.79%	-0.48%	0.25%	0.52%	-0.17%	0.59%	-	-
Horiz. %	80.78%	100.71%	101.20%	100.94%	100.42%	100.59%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 240,904
RPS	158.90	147.83	140.16	137.68	132.09	130.68	134.72	11.59%
YoY %	7.49%	5.47%	1.80%	4.23%	1.08%	-3.00%	-	-
Horiz. %	117.95%	109.73%	104.04%	102.20%	98.05%	97.00%	100.00%	-
EPS	6.60	5.06	4.37	3.38	2.42	4.21	6.03	6.18%
YoY %	30.43%	15.79%	29.29%	39.67%	-42.52%	-30.18%	-	-
Horiz. %	109.45%	83.91%	72.47%	56.05%	40.13%	69.82%	100.00%	-
DPS	2.01	4.66	4.66	4.66	4.66	2.03	2.03	-0.65%
YoY %	-56.87%	0.00%	0.00%	0.00%	129.56%	0.00%	-	-
Horiz. %	99.01%	229.56%	229.56%	229.56%	229.56%	100.00%	100.00%	-
NAPS	1.993	2.4925	2.5123	2.4983	2.4723	2.4959	2.4832	-13.60%
YoY %	-20.04%	-0.79%	0.56%	1.05%	-0.95%	0.51%	-	-
Horiz. %	80.26%	100.37%	101.17%	100.61%	99.56%	100.51%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	-
Price	0.83	0.85	0.89	0.86	0.85	0.73	0.98	-
P/RPS	0.35	0.38	0.42	0.42	0.43	0.37	0.49	-20.04%
YoY %	-7.89%	-9.52%	0.00%	-2.33%	16.22%	-24.49%	-	-
Horiz. %	71.43%	77.55%	85.71%	85.71%	87.76%	75.51%	100.00%	-
P/EPS	8.35	11.20	13.63	16.94	23.31	11.59	10.87	-16.08%
YoY %	-25.45%	-17.83%	-19.54%	-27.33%	101.12%	6.62%	-	-
Horiz. %	76.82%	103.04%	125.39%	155.84%	214.44%	106.62%	100.00%	-
EY	11.98	8.92	7.34	5.90	4.29	8.63	9.20	19.18%
YoY %	34.30%	21.53%	24.41%	37.53%	-50.29%	-6.20%	-	-
Horiz. %	130.22%	96.96%	79.78%	64.13%	46.63%	93.80%	100.00%	-
DY	3.61	8.24	7.87	8.14	8.24	4.16	3.10	10.65%
YoY %	-56.19%	4.70%	-3.32%	-1.21%	98.08%	34.19%	-	-
Horiz. %	116.45%	265.81%	253.87%	262.58%	265.81%	134.19%	100.00%	-
P/NAPS	0.28	0.23	0.24	0.23	0.23	0.20	0.26	5.05%
YoY %	21.74%	-4.17%	4.35%	0.00%	15.00%	-23.08%	-	-
Horiz. %	107.69%	88.46%	92.31%	88.46%	88.46%	76.92%	100.00%	-

	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	28/02/03	29/11/02	28/08/02	31/05/02	26/02/02	30/11/01	28/08/01	-
Price	0.79	0.86	0.92	0.89	0.83	0.85	0.93	-
P/RPS	0.33	0.39	0.44	0.43	0.42	0.43	0.46	-19.81%
YoY %	-15.38%	-11.36%	2.33%	2.38%	-2.33%	-6.52%	-	-
Horiz. %	71.74%	84.78%	95.65%	93.48%	91.30%	93.48%	100.00%	-
P/EPS	7.95	11.34	14.09	17.53	22.76	13.49	10.31	-15.87%
YoY %	-29.89%	-19.52%	-19.62%	-22.98%	68.72%	30.84%	-	-
Horiz. %	77.11%	109.99%	136.66%	170.03%	220.76%	130.84%	100.00%	-
EY	12.58	8.82	7.10	5.71	4.39	7.41	9.70	18.86%
YoY %	42.63%	24.23%	24.34%	30.07%	-40.76%	-23.61%	-	-
Horiz. %	129.69%	90.93%	73.20%	58.87%	45.26%	76.39%	100.00%	-
DY	3.80	8.14	7.61	7.87	8.43	3.58	3.27	10.50%
YoY %	-53.32%	6.96%	-3.30%	-6.64%	135.47%	9.48%	-	-
Horiz. %	116.21%	248.93%	232.72%	240.67%	257.80%	109.48%	100.00%	-
P/NAPS	0.26	0.23	0.24	0.24	0.22	0.23	0.25	2.64%
YoY %	13.04%	-4.17%	0.00%	9.09%	-4.35%	-8.00%	-	-
Horiz. %	104.00%	92.00%	96.00%	96.00%	88.00%	92.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

921

HLIND

HONG LEONG INDUSTRIES BHD

908

JCY

JCY INTERNATIONAL BERHAD

413

GENTING

GENTING BHD

372

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

UCHITEC

UCHI TECHNOLOGIES BHD

281

MAYBANK

MALAYAN BANKING BHD

236

DNEX

DAGANG NEXCHANGE BERHAD

228

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.055

+0.005

36,500,700

BSLCORP-OR

0.005

0.00

12,469,600

MAXLAND-WB

0.035

+0.03

10,181,100

HIAPTEK

0.445

+0.02

9,349,500

SNS

0.745

-0.01

7,119,100

ICONIC-OR

0.005

0.00

6,870,400

YGL

0.26

+0.015

4,834,700

More active Stocks

NESTLE

121.90

+0.40

200

AJI

15.68

+0.18

2,100

UTDPLT

24.66

+0.16

300

MSM

2.46

+0.13

263,600

PANAMY

20.30

+0.12

2,300

TOYOVEN

1.51

+0.10

199,500

HUMEIND

3.44

+0.09

141,600

CRESBLD

0.74

+0.05

314,000

KSENG

6.13

+0.05

35,300

HAPSENG

4.42

+0.05

1,100

More gainer Stocks

NIKKEI-HD

0.93

-0.26

50,000

NOTION

1.84

-0.21

2,709,000

NOTION-WD

1.59

-0.18

78,500

SUPERLN

1.13

-0.17

1,190,800

INARI-C2Q

0.115

-0.135

10,000

KUAISHO-C17

0.08

-0.12

58,800

TENAGA

13.68

-0.10

83,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More