[KSENG] YoY Annualized Quarter 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- 34.57%
YoY- 136.82%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 823,968 893,482 679,424 508,142 456,042 548,244 756,258 -0.09%
PBT 77,128 41,300 32,504 37,880 19,532 10,724 45,678 -0.55%
Tax -22,042 -15,406 -8,322 -13,502 -9,238 -9,494 -976 -3.25%
NP 55,086 25,894 24,182 24,378 10,294 1,230 44,702 -0.22%
-
NP to SH 50,148 25,894 24,182 24,378 10,294 1,230 44,702 -0.12%
-
Tax Rate 28.58% 37.30% 25.60% 35.64% 47.30% 88.53% 2.14% -
Total Cost 768,882 867,588 655,242 483,764 445,748 547,014 711,556 -0.08%
-
Net Worth 943,567 918,277 915,839 907,102 897,390 911,134 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 28,738 14,385 19,230 14,481 - - - -100.00%
Div Payout % 57.31% 55.56% 79.52% 59.41% - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 943,567 918,277 915,839 907,102 897,390 911,134 0 -100.00%
NOSH 239,484 239,759 240,377 241,366 241,643 246,000 241,371 0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 6.69% 2.90% 3.56% 4.80% 2.26% 0.22% 5.91% -
ROE 5.31% 2.82% 2.64% 2.69% 1.15% 0.13% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 344.06 372.66 282.65 210.53 188.73 222.86 313.32 -0.09%
EPS 20.94 10.80 10.06 10.10 4.26 0.50 18.52 -0.13%
DPS 12.00 6.00 8.00 6.00 0.00 0.00 0.00 -100.00%
NAPS 3.94 3.83 3.81 3.7582 3.7137 3.7038 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 241,640
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 227.94 247.18 187.96 140.57 126.16 151.67 209.21 -0.09%
EPS 13.87 7.16 6.69 6.74 2.85 0.34 12.37 -0.12%
DPS 7.95 3.98 5.32 4.01 0.00 0.00 0.00 -100.00%
NAPS 2.6103 2.5403 2.5336 2.5094 2.4826 2.5206 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.33 1.24 0.87 0.89 0.98 1.26 0.00 -
P/RPS 0.39 0.33 0.31 0.42 0.52 0.57 0.00 -100.00%
P/EPS 6.35 11.48 8.65 8.81 23.00 252.00 0.00 -100.00%
EY 15.74 8.71 11.56 11.35 4.35 0.40 0.00 -100.00%
DY 9.02 4.84 9.20 6.74 0.00 0.00 0.00 -100.00%
P/NAPS 0.34 0.32 0.23 0.24 0.26 0.34 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 30/08/04 28/08/03 28/08/02 28/08/01 14/09/00 - -
Price 1.35 1.20 0.97 0.92 0.93 1.10 0.00 -
P/RPS 0.39 0.32 0.34 0.44 0.49 0.49 0.00 -100.00%
P/EPS 6.45 11.11 9.64 9.11 21.83 220.00 0.00 -100.00%
EY 15.51 9.00 10.37 10.98 4.58 0.45 0.00 -100.00%
DY 8.89 5.00 8.25 6.52 0.00 0.00 0.00 -100.00%
P/NAPS 0.34 0.31 0.25 0.24 0.25 0.30 0.00 -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
Post a Comment