[KSENG] YoY Annualized Quarter 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- 121.28%
YoY- -0.8%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 757,326 823,968 893,482 679,424 508,142 456,042 548,244 5.52%
PBT 64,224 77,128 41,300 32,504 37,880 19,532 10,724 34.74%
Tax -20,820 -22,042 -15,406 -8,322 -13,502 -9,238 -9,494 13.97%
NP 43,404 55,086 25,894 24,182 24,378 10,294 1,230 81.05%
-
NP to SH 38,562 50,148 25,894 24,182 24,378 10,294 1,230 77.52%
-
Tax Rate 32.42% 28.58% 37.30% 25.60% 35.64% 47.30% 88.53% -
Total Cost 713,922 768,882 867,588 655,242 483,764 445,748 547,014 4.53%
-
Net Worth 1,017,940 943,567 918,277 915,839 907,102 897,390 911,134 1.86%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 31,137 28,738 14,385 19,230 14,481 - - -
Div Payout % 80.75% 57.31% 55.56% 79.52% 59.41% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,017,940 943,567 918,277 915,839 907,102 897,390 911,134 1.86%
NOSH 239,515 239,484 239,759 240,377 241,366 241,643 246,000 -0.44%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.73% 6.69% 2.90% 3.56% 4.80% 2.26% 0.22% -
ROE 3.79% 5.31% 2.82% 2.64% 2.69% 1.15% 0.13% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 316.19 344.06 372.66 282.65 210.53 188.73 222.86 6.00%
EPS 16.10 20.94 10.80 10.06 10.10 4.26 0.50 78.31%
DPS 13.00 12.00 6.00 8.00 6.00 0.00 0.00 -
NAPS 4.25 3.94 3.83 3.81 3.7582 3.7137 3.7038 2.31%
Adjusted Per Share Value based on latest NOSH - 239,974
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 209.51 227.94 247.18 187.96 140.57 126.16 151.67 5.52%
EPS 10.67 13.87 7.16 6.69 6.74 2.85 0.34 77.55%
DPS 8.61 7.95 3.98 5.32 4.01 0.00 0.00 -
NAPS 2.8161 2.6103 2.5403 2.5336 2.5094 2.4826 2.5206 1.86%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.13 1.33 1.24 0.87 0.89 0.98 1.26 -
P/RPS 0.67 0.39 0.33 0.31 0.42 0.52 0.57 2.72%
P/EPS 13.23 6.35 11.48 8.65 8.81 23.00 252.00 -38.79%
EY 7.56 15.74 8.71 11.56 11.35 4.35 0.40 63.17%
DY 6.10 9.02 4.84 9.20 6.74 0.00 0.00 -
P/NAPS 0.50 0.34 0.32 0.23 0.24 0.26 0.34 6.63%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 30/08/05 30/08/04 28/08/03 28/08/02 28/08/01 14/09/00 -
Price 2.21 1.35 1.20 0.97 0.92 0.93 1.10 -
P/RPS 0.70 0.39 0.32 0.34 0.44 0.49 0.49 6.12%
P/EPS 13.73 6.45 11.11 9.64 9.11 21.83 220.00 -37.00%
EY 7.29 15.51 9.00 10.37 10.98 4.58 0.45 59.03%
DY 5.88 8.89 5.00 8.25 6.52 0.00 0.00 -
P/NAPS 0.52 0.34 0.31 0.25 0.24 0.25 0.30 9.59%

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