[KSENG] YoY Cumulative 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- 342.57%
YoY- -0.8%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 378,663 411,984 446,741 339,712 254,071 228,021 274,122 5.52%
PBT 32,112 38,564 20,650 16,252 18,940 9,766 5,362 34.74%
Tax -10,410 -11,021 -7,703 -4,161 -6,751 -4,619 -4,747 13.97%
NP 21,702 27,543 12,947 12,091 12,189 5,147 615 81.05%
-
NP to SH 19,281 25,074 12,947 12,091 12,189 5,147 615 77.52%
-
Tax Rate 32.42% 28.58% 37.30% 25.60% 35.64% 47.30% 88.53% -
Total Cost 356,961 384,441 433,794 327,621 241,882 222,874 273,507 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 15,568 14,369 7,192 9,615 7,240 - - -
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 1.89% 2.66% 1.41% 1.32% 1.34% 0.57% 0.07% -
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 158.10 172.03 186.33 141.32 105.26 94.36 111.43 6.00%
EPS 8.05 10.47 5.40 5.03 5.05 2.13 0.25 78.31%
DPS 6.50 6.00 3.00 4.00 3.00 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 105.36 114.63 124.30 94.52 70.69 63.44 76.27 5.53%
EPS 5.36 6.98 3.60 3.36 3.39 1.43 0.17 77.69%
DPS 4.33 4.00 2.00 2.68 2.01 0.00 0.00 -
NAPS 2.8322 2.6253 2.5549 2.5482 2.5239 2.4968 2.5351 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 1.35 0.77 0.67 0.62 0.85 1.04 1.13 3.00%
P/EPS 26.46 12.70 22.96 17.30 17.62 46.01 504.00 -38.79%
EY 3.78 7.87 4.35 5.78 5.67 2.17 0.20 63.17%
DY 3.05 4.51 2.42 4.60 3.37 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 1.40 0.78 0.64 0.69 0.87 0.99 0.99 5.94%
P/EPS 27.45 12.89 22.22 19.28 18.22 43.66 440.00 -37.00%
EY 3.64 7.76 4.50 5.19 5.49 2.29 0.23 58.41%
DY 2.94 4.44 2.50 4.12 3.26 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