[KSENG] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 69.29%
YoY- 7.08%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 461,228 378,663 411,984 446,741 339,712 254,071 228,021 12.45%
PBT 50,338 32,112 38,564 20,650 16,252 18,940 9,766 31.41%
Tax -12,729 -10,410 -11,021 -7,703 -4,161 -6,751 -4,619 18.39%
NP 37,609 21,702 27,543 12,947 12,091 12,189 5,147 39.28%
-
NP to SH 36,735 19,281 25,074 12,947 12,091 12,189 5,147 38.73%
-
Tax Rate 25.29% 32.42% 28.58% 37.30% 25.60% 35.64% 47.30% -
Total Cost 423,619 356,961 384,441 433,794 327,621 241,882 222,874 11.29%
-
Net Worth 1,056,071 1,017,940 943,567 918,277 915,839 907,102 897,390 2.74%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 17,960 15,568 14,369 7,192 9,615 7,240 - -
Div Payout % 48.89% 80.75% 57.31% 55.56% 79.52% 59.41% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 1,056,071 1,017,940 943,567 918,277 915,839 907,102 897,390 2.74%
NOSH 239,471 239,515 239,484 239,759 240,377 241,366 241,643 -0.15%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.15% 5.73% 6.69% 2.90% 3.56% 4.80% 2.26% -
ROE 3.48% 1.89% 2.66% 1.41% 1.32% 1.34% 0.57% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 192.60 158.10 172.03 186.33 141.32 105.26 94.36 12.62%
EPS 15.34 8.05 10.47 5.40 5.03 5.05 2.13 38.94%
DPS 7.50 6.50 6.00 3.00 4.00 3.00 0.00 -
NAPS 4.41 4.25 3.94 3.83 3.81 3.7582 3.7137 2.90%
Adjusted Per Share Value based on latest NOSH - 239,773
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 128.33 105.36 114.63 124.30 94.52 70.69 63.44 12.45%
EPS 10.22 5.36 6.98 3.60 3.36 3.39 1.43 38.76%
DPS 5.00 4.33 4.00 2.00 2.68 2.01 0.00 -
NAPS 2.9383 2.8322 2.6253 2.5549 2.5482 2.5239 2.4968 2.74%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.25 2.13 1.33 1.24 0.87 0.89 0.98 -
P/RPS 1.69 1.35 0.77 0.67 0.62 0.85 1.04 8.42%
P/EPS 21.19 26.46 12.70 22.96 17.30 17.62 46.01 -12.11%
EY 4.72 3.78 7.87 4.35 5.78 5.67 2.17 13.82%
DY 2.31 3.05 4.51 2.42 4.60 3.37 0.00 -
P/NAPS 0.74 0.50 0.34 0.32 0.23 0.24 0.26 19.03%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 30/08/05 30/08/04 28/08/03 28/08/02 28/08/01 -
Price 2.93 2.21 1.35 1.20 0.97 0.92 0.93 -
P/RPS 1.52 1.40 0.78 0.64 0.69 0.87 0.99 7.40%
P/EPS 19.10 27.45 12.89 22.22 19.28 18.22 43.66 -12.86%
EY 5.24 3.64 7.76 4.50 5.19 5.49 2.29 14.78%
DY 2.56 2.94 4.44 2.50 4.12 3.26 0.00 -
P/NAPS 0.66 0.52 0.34 0.31 0.25 0.24 0.25 17.55%

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