[KSENG] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KSENG] KECK SENG (M) BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -88.56%
YoY- -39.68%
Quarter Report
Latest QR
Upcoming QR
KSENG's Result
KSENG's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 162,216 170,054 203,818 161,149 129,575 109,464 138,329 2.68%
PBT 9,289 12,956 11,367 4,574 7,119 3,909 5,053 10.67%
Tax -3,449 -4,710 -3,719 -1,842 -2,590 -2,871 -2,883 3.03%
NP 5,840 8,246 7,648 2,732 4,529 1,038 2,170 17.93%
-
NP to SH 4,676 8,246 7,648 2,732 4,529 1,038 2,170 13.64%
-
Tax Rate 37.13% 36.35% 32.72% 40.27% 36.38% 73.45% 57.06% -
Total Cost 156,376 161,808 196,170 158,417 125,046 108,426 136,159 2.33%
-
Net Worth 1,019,128 942,057 918,239 908,270 903,077 897,000 898,138 2.12%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 1,019,128 942,057 918,239 908,270 903,077 897,000 898,138 2.12%
NOSH 239,794 239,709 239,749 239,649 240,904 241,395 241,111 -0.09%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.60% 4.85% 3.75% 1.70% 3.50% 0.95% 1.57% -
ROE 0.46% 0.88% 0.83% 0.30% 0.50% 0.12% 0.24% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 67.65 70.94 85.01 67.24 53.79 45.35 57.37 2.78%
EPS 1.95 3.44 3.19 1.14 1.88 0.43 0.90 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.25 3.93 3.83 3.79 3.7487 3.7159 3.725 2.22%
Adjusted Per Share Value based on latest NOSH - 239,649
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 45.13 47.31 56.71 44.84 36.05 30.46 38.49 2.68%
EPS 1.30 2.29 2.13 0.76 1.26 0.29 0.60 13.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8355 2.6211 2.5548 2.5271 2.5127 2.4957 2.4989 2.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.00 1.21 1.17 0.80 0.86 0.85 1.50 -
P/RPS 2.96 1.71 1.38 1.19 1.60 1.87 2.61 2.11%
P/EPS 102.56 35.17 36.68 70.18 45.74 197.67 166.67 -7.77%
EY 0.98 2.84 2.73 1.43 2.19 0.51 0.60 8.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.31 0.31 0.21 0.23 0.23 0.40 2.72%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 15/06/06 30/05/05 28/05/04 30/05/03 31/05/02 29/05/01 31/05/00 -
Price 2.04 1.31 1.07 0.87 0.89 0.91 1.41 -
P/RPS 3.02 1.85 1.26 1.29 1.65 2.01 2.46 3.47%
P/EPS 104.62 38.08 33.54 76.32 47.34 211.63 156.67 -6.50%
EY 0.96 2.63 2.98 1.31 2.11 0.47 0.64 6.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.33 0.28 0.23 0.24 0.24 0.38 3.96%

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